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 - 4,038,109
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.57 11.13 9.78 8.29 7.58 6.98 6.38 48.66%
  QoQ % 3.95% 13.80% 17.97% 9.37% 8.60% 9.40% -
  Horiz. % 181.35% 174.45% 153.29% 129.94% 118.81% 109.40% 100.00%
EPS 0.35 0.38 0.80 0.31 0.23 0.34 -0.22 -
  QoQ % -7.89% -52.50% 158.06% 34.78% -32.35% 254.55% -
  Horiz. % -159.09% -172.73% -363.64% -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 0.1942 0.1840 0.1847 0.1836 0.1789 0.1790 0.1784 5.81%
  QoQ % 5.54% -0.38% 0.60% 2.63% -0.06% 0.34% -
  Horiz. % 108.86% 103.14% 103.53% 102.91% 100.28% 100.34% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers