Highlights

[PMETAL] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     52.14%    YoY -     71.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 581,668 593,255 471,586 386,926 467,394 449,507 395,012 29.40%
  QoQ % -1.95% 25.80% 21.88% -17.22% 3.98% 13.80% -
  Horiz. % 147.25% 150.19% 119.39% 97.95% 118.32% 113.80% 100.00%
PBT 30,068 36,757 33,223 21,797 19,967 20,965 40,586 -18.11%
  QoQ % -18.20% 10.64% 52.42% 9.17% -4.76% -48.34% -
  Horiz. % 74.08% 90.57% 81.86% 53.71% 49.20% 51.66% 100.00%
Tax -6,527 -10,150 -8,847 2,149 -5,476 -4,889 -5,489 12.23%
  QoQ % 35.69% -14.73% -511.68% 139.24% -12.01% 10.93% -
  Horiz. % 118.91% 184.92% 161.18% -39.15% 99.76% 89.07% 100.00%
NP 23,541 26,607 24,376 23,946 14,491 16,076 35,097 -23.36%
  QoQ % -11.52% 9.15% 1.80% 65.25% -9.86% -54.20% -
  Horiz. % 67.07% 75.81% 69.45% 68.23% 41.29% 45.80% 100.00%
NP to SH 20,132 23,256 21,489 21,649 14,230 15,224 32,390 -27.15%
  QoQ % -13.43% 8.22% -0.74% 52.14% -6.53% -53.00% -
  Horiz. % 62.15% 71.80% 66.34% 66.84% 43.93% 47.00% 100.00%
Tax Rate 21.71 % 27.61 % 26.63 % -9.86 % 27.43 % 23.32 % 13.52 % 37.09%
  QoQ % -21.37% 3.68% 370.08% -135.95% 17.62% 72.49% -
  Horiz. % 160.58% 204.22% 196.97% -72.93% 202.88% 172.49% 100.00%
Total Cost 558,127 566,648 447,210 362,980 452,903 433,431 359,915 33.94%
  QoQ % -1.50% 26.71% 23.21% -19.85% 4.49% 20.43% -
  Horiz. % 155.07% 157.44% 124.25% 100.85% 125.84% 120.43% 100.00%
Net Worth 1,010,995 836,170 819,861 429,956 784,364 742,813 745,774 22.47%
  QoQ % 20.91% 1.99% 90.68% -45.18% 5.59% -0.40% -
  Horiz. % 135.56% 112.12% 109.93% 57.65% 105.17% 99.60% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,355 - 4,299 - 3,677 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.43% 0.00% 116.92% 0.00% 100.00% -
Div Payout % - % 18.73 % - % 19.86 % - % 24.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.56% 0.00% 82.24% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,010,995 836,170 819,861 429,956 784,364 742,813 745,774 22.47%
  QoQ % 20.91% 1.99% 90.68% -45.18% 5.59% -0.40% -
  Horiz. % 135.56% 112.12% 109.93% 57.65% 105.17% 99.60% 100.00%
NOSH 439,563 435,505 431,506 429,956 428,614 367,729 365,575 13.06%
  QoQ % 0.93% 0.93% 0.36% 0.31% 16.56% 0.59% -
  Horiz. % 120.24% 119.13% 118.03% 117.61% 117.24% 100.59% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.05 % 4.48 % 5.17 % 6.19 % 3.10 % 3.58 % 8.89 % -40.77%
  QoQ % -9.60% -13.35% -16.48% 99.68% -13.41% -59.73% -
  Horiz. % 45.56% 50.39% 58.16% 69.63% 34.87% 40.27% 100.00%
ROE 1.99 % 2.78 % 2.62 % 5.04 % 1.81 % 2.05 % 4.34 % -40.51%
  QoQ % -28.42% 6.11% -48.02% 178.45% -11.71% -52.76% -
  Horiz. % 45.85% 64.06% 60.37% 116.13% 41.71% 47.24% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.33 136.22 109.29 89.99 109.05 122.24 108.05 14.46%
  QoQ % -2.86% 24.64% 21.45% -17.48% -10.79% 13.13% -
  Horiz. % 122.47% 126.07% 101.15% 83.29% 100.93% 113.13% 100.00%
EPS 4.58 5.34 4.98 5.25 3.32 4.14 8.86 -35.56%
  QoQ % -14.23% 7.23% -5.14% 58.13% -19.81% -53.27% -
  Horiz. % 51.69% 60.27% 56.21% 59.26% 37.47% 46.73% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 2.3000 1.9200 1.9000 1.0000 1.8300 2.0200 2.0400 8.32%
  QoQ % 19.79% 1.05% 90.00% -45.36% -9.41% -0.98% -
  Horiz. % 112.75% 94.12% 93.14% 49.02% 89.71% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.40 14.69 11.68 9.58 11.57 11.13 9.78 29.39%
  QoQ % -1.97% 25.77% 21.92% -17.20% 3.95% 13.80% -
  Horiz. % 147.24% 150.20% 119.43% 97.96% 118.30% 113.80% 100.00%
EPS 0.50 0.58 0.53 0.54 0.35 0.38 0.80 -26.88%
  QoQ % -13.79% 9.43% -1.85% 54.29% -7.89% -52.50% -
  Horiz. % 62.50% 72.50% 66.25% 67.50% 43.75% 47.50% 100.00%
DPS 0.00 0.11 0.00 0.11 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 0.00% 122.22% 0.00% 100.00% -
NAPS 0.2504 0.2071 0.2030 0.1065 0.1942 0.1840 0.1847 22.47%
  QoQ % 20.91% 2.02% 90.61% -45.16% 5.54% -0.38% -
  Horiz. % 135.57% 112.13% 109.91% 57.66% 105.14% 99.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.5500 2.2100 2.3300 2.6200 1.5000 1.3300 1.2700 -
P/RPS 1.17 1.62 2.13 2.91 1.38 1.09 1.18 -0.57%
  QoQ % -27.78% -23.94% -26.80% 110.87% 26.61% -7.63% -
  Horiz. % 99.15% 137.29% 180.51% 246.61% 116.95% 92.37% 100.00%
P/EPS 33.84 41.39 46.79 52.03 45.18 32.13 14.33 77.24%
  QoQ % -18.24% -11.54% -10.07% 15.16% 40.62% 124.21% -
  Horiz. % 236.15% 288.83% 326.52% 363.08% 315.28% 224.21% 100.00%
EY 2.95 2.42 2.14 1.92 2.21 3.11 6.98 -43.65%
  QoQ % 21.90% 13.08% 11.46% -13.12% -28.94% -55.44% -
  Horiz. % 42.26% 34.67% 30.66% 27.51% 31.66% 44.56% 100.00%
DY 0.00 0.45 0.00 0.38 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 50.67% 0.00% 100.00% -
P/NAPS 0.67 1.15 1.23 2.62 0.82 0.66 0.62 5.30%
  QoQ % -41.74% -6.50% -53.05% 219.51% 24.24% 6.45% -
  Horiz. % 108.06% 185.48% 198.39% 422.58% 132.26% 106.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 -
Price 1.7300 1.8900 2.3600 2.1500 2.1300 1.3900 1.3800 -
P/RPS 1.31 1.39 2.16 2.39 1.95 1.14 1.28 1.56%
  QoQ % -5.76% -35.65% -9.62% 22.56% 71.05% -10.94% -
  Horiz. % 102.34% 108.59% 168.75% 186.72% 152.34% 89.06% 100.00%
P/EPS 37.77 35.39 47.39 42.70 64.16 33.57 15.58 80.37%
  QoQ % 6.73% -25.32% 10.98% -33.45% 91.12% 115.47% -
  Horiz. % 242.43% 227.15% 304.17% 274.07% 411.81% 215.47% 100.00%
EY 2.65 2.83 2.11 2.34 1.56 2.98 6.42 -44.53%
  QoQ % -6.36% 34.12% -9.83% 50.00% -47.65% -53.58% -
  Horiz. % 41.28% 44.08% 32.87% 36.45% 24.30% 46.42% 100.00%
DY 0.00 0.53 0.00 0.47 0.00 0.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.61% 0.00% 65.28% 0.00% 100.00% -
P/NAPS 0.75 0.98 1.24 2.15 1.16 0.69 0.68 6.74%
  QoQ % -23.47% -20.97% -42.33% 85.34% 68.12% 1.47% -
  Horiz. % 110.29% 144.12% 182.35% 316.18% 170.59% 101.47% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
3. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers