Highlights

[PMETAL] QoQ Quarter Result on 2009-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     37.60%    YoY -     154.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 467,394 449,507 395,012 334,780 306,152 281,674 257,800 48.63%
  QoQ % 3.98% 13.80% 17.99% 9.35% 8.69% 9.26% -
  Horiz. % 181.30% 174.36% 153.22% 129.86% 118.76% 109.26% 100.00%
PBT 19,967 20,965 40,586 22,297 11,262 14,577 -9,836 -
  QoQ % -4.76% -48.34% 82.02% 97.98% -22.74% 248.20% -
  Horiz. % -203.00% -213.15% -412.63% -226.69% -114.50% -148.20% 100.00%
Tax -5,476 -4,889 -5,489 -3,680 -1,885 -1,313 -3,202 42.96%
  QoQ % -12.01% 10.93% -49.16% -95.23% -43.56% 58.99% -
  Horiz. % 171.02% 152.69% 171.42% 114.93% 58.87% 41.01% 100.00%
NP 14,491 16,076 35,097 18,617 9,377 13,264 -13,038 -
  QoQ % -9.86% -54.20% 88.52% 98.54% -29.30% 201.73% -
  Horiz. % -111.14% -123.30% -269.19% -142.79% -71.92% -101.73% 100.00%
NP to SH 14,230 15,224 32,390 12,603 9,159 13,723 -8,807 -
  QoQ % -6.53% -53.00% 157.00% 37.60% -33.26% 255.82% -
  Horiz. % -161.58% -172.86% -367.78% -143.10% -104.00% -155.82% 100.00%
Tax Rate 27.43 % 23.32 % 13.52 % 16.50 % 16.74 % 9.01 % - % -
  QoQ % 17.62% 72.49% -18.06% -1.43% 85.79% 0.00% -
  Horiz. % 304.44% 258.82% 150.06% 183.13% 185.79% 100.00% -
Total Cost 452,903 433,431 359,915 316,163 296,775 268,410 270,838 40.84%
  QoQ % 4.49% 20.43% 13.84% 6.53% 10.57% -0.90% -
  Horiz. % 167.22% 160.03% 132.89% 116.74% 109.58% 99.10% 100.00%
Net Worth 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
  QoQ % 5.59% -0.40% 0.57% 2.64% -0.02% 0.29% -
  Horiz. % 108.85% 103.09% 103.50% 102.91% 100.27% 100.29% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,677 - 3,653 - 2,737 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.34% 0.00% 133.45% 0.00% 100.00% -
Div Payout % - % 24.15 % - % 28.99 % - % 19.95 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.05% 0.00% 145.31% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
  QoQ % 5.59% -0.40% 0.57% 2.64% -0.02% 0.29% -
  Horiz. % 108.85% 103.09% 103.50% 102.91% 100.27% 100.29% 100.00%
NOSH 428,614 367,729 365,575 365,304 364,900 364,973 363,925 11.51%
  QoQ % 16.56% 0.59% 0.07% 0.11% -0.02% 0.29% -
  Horiz. % 117.78% 101.05% 100.45% 100.38% 100.27% 100.29% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.10 % 3.58 % 8.89 % 5.56 % 3.06 % 4.71 % -5.06 % -
  QoQ % -13.41% -59.73% 59.89% 81.70% -35.03% 193.08% -
  Horiz. % -61.26% -70.75% -175.69% -109.88% -60.47% -93.08% 100.00%
ROE 1.81 % 2.05 % 4.34 % 1.70 % 1.27 % 1.90 % -1.22 % -
  QoQ % -11.71% -52.76% 155.29% 33.86% -33.16% 255.74% -
  Horiz. % -148.36% -168.03% -355.74% -139.34% -104.10% -155.74% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.05 122.24 108.05 91.64 83.90 77.18 70.84 33.29%
  QoQ % -10.79% 13.13% 17.91% 9.23% 8.71% 8.95% -
  Horiz. % 153.94% 172.56% 152.53% 129.36% 118.44% 108.95% 100.00%
EPS 3.32 4.14 8.86 3.45 2.51 3.76 -2.42 -
  QoQ % -19.81% -53.27% 156.81% 37.45% -33.24% 255.37% -
  Horiz. % -137.19% -171.07% -366.12% -142.56% -103.72% -155.37% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 133.33% 0.00% 100.00% -
NAPS 1.8300 2.0200 2.0400 2.0300 1.9800 1.9800 1.9800 -5.11%
  QoQ % -9.41% -0.98% 0.49% 2.53% 0.00% 0.00% -
  Horiz. % 92.42% 102.02% 103.03% 102.53% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,021,870
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.62 11.18 9.82 8.32 7.61 7.00 6.41 48.62%
  QoQ % 3.94% 13.85% 18.03% 9.33% 8.71% 9.20% -
  Horiz. % 181.28% 174.41% 153.20% 129.80% 118.72% 109.20% 100.00%
EPS 0.35 0.38 0.81 0.31 0.23 0.34 -0.22 -
  QoQ % -7.89% -53.09% 161.29% 34.78% -32.35% 254.55% -
  Horiz. % -159.09% -172.73% -368.18% -140.91% -104.55% -154.55% 100.00%
DPS 0.00 0.09 0.00 0.09 0.00 0.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.57% 0.00% 128.57% 0.00% 100.00% -
NAPS 0.1950 0.1847 0.1854 0.1844 0.1796 0.1797 0.1792 5.79%
  QoQ % 5.58% -0.38% 0.54% 2.67% -0.06% 0.28% -
  Horiz. % 108.82% 103.07% 103.46% 102.90% 100.22% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.5000 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 -
P/RPS 1.38 1.09 1.18 1.31 1.53 1.40 0.90 32.94%
  QoQ % 26.61% -7.63% -9.92% -14.38% 9.29% 55.56% -
  Horiz. % 153.33% 121.11% 131.11% 145.56% 170.00% 155.56% 100.00%
P/EPS 45.18 32.13 14.33 34.78 51.00 28.72 -26.45 -
  QoQ % 40.62% 124.21% -58.80% -31.80% 77.58% 208.58% -
  Horiz. % -170.81% -121.47% -54.18% -131.49% -192.82% -108.58% 100.00%
EY 2.21 3.11 6.98 2.87 1.96 3.48 -3.78 -
  QoQ % -28.94% -55.44% 143.21% 46.43% -43.68% 192.06% -
  Horiz. % -58.47% -82.28% -184.66% -75.93% -51.85% -92.06% 100.00%
DY 0.00 0.75 0.00 0.83 0.00 0.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.70% 0.00% 120.29% 0.00% 100.00% -
P/NAPS 0.82 0.66 0.62 0.59 0.65 0.55 0.32 87.15%
  QoQ % 24.24% 6.45% 5.08% -9.23% 18.18% 71.88% -
  Horiz. % 256.25% 206.25% 193.75% 184.38% 203.12% 171.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 2.1300 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 -
P/RPS 1.95 1.14 1.28 1.31 1.47 1.55 1.24 35.19%
  QoQ % 71.05% -10.94% -2.29% -10.88% -5.16% 25.00% -
  Horiz. % 157.26% 91.94% 103.23% 105.65% 118.55% 125.00% 100.00%
P/EPS 64.16 33.57 15.58 34.78 49.00 31.91 -36.36 -
  QoQ % 91.12% 115.47% -55.20% -29.02% 53.56% 187.76% -
  Horiz. % -176.46% -92.33% -42.85% -95.65% -134.76% -87.76% 100.00%
EY 1.56 2.98 6.42 2.87 2.04 3.13 -2.75 -
  QoQ % -47.65% -53.58% 123.69% 40.69% -34.82% 213.82% -
  Horiz. % -56.73% -108.36% -233.45% -104.36% -74.18% -113.82% 100.00%
DY 0.00 0.72 0.00 0.83 0.00 0.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.13% 0.00% 133.87% 0.00% 100.00% -
P/NAPS 1.16 0.69 0.68 0.59 0.62 0.61 0.44 90.73%
  QoQ % 68.12% 1.47% 15.25% -4.84% 1.64% 38.64% -
  Horiz. % 263.64% 156.82% 154.55% 134.09% 140.91% 138.64% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers