Highlights

[PMETAL] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     157.00%    YoY -     467.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 386,926 467,394 449,507 395,012 334,780 306,152 281,674 23.50%
  QoQ % -17.22% 3.98% 13.80% 17.99% 9.35% 8.69% -
  Horiz. % 137.37% 165.93% 159.58% 140.24% 118.85% 108.69% 100.00%
PBT 21,797 19,967 20,965 40,586 22,297 11,262 14,577 30.67%
  QoQ % 9.17% -4.76% -48.34% 82.02% 97.98% -22.74% -
  Horiz. % 149.53% 136.98% 143.82% 278.42% 152.96% 77.26% 100.00%
Tax 2,149 -5,476 -4,889 -5,489 -3,680 -1,885 -1,313 -
  QoQ % 139.24% -12.01% 10.93% -49.16% -95.23% -43.56% -
  Horiz. % -163.67% 417.06% 372.35% 418.05% 280.27% 143.56% 100.00%
NP 23,946 14,491 16,076 35,097 18,617 9,377 13,264 48.11%
  QoQ % 65.25% -9.86% -54.20% 88.52% 98.54% -29.30% -
  Horiz. % 180.53% 109.25% 121.20% 264.60% 140.36% 70.70% 100.00%
NP to SH 21,649 14,230 15,224 32,390 12,603 9,159 13,723 35.40%
  QoQ % 52.14% -6.53% -53.00% 157.00% 37.60% -33.26% -
  Horiz. % 157.76% 103.69% 110.94% 236.03% 91.84% 66.74% 100.00%
Tax Rate -9.86 % 27.43 % 23.32 % 13.52 % 16.50 % 16.74 % 9.01 % -
  QoQ % -135.95% 17.62% 72.49% -18.06% -1.43% 85.79% -
  Horiz. % -109.43% 304.44% 258.82% 150.06% 183.13% 185.79% 100.00%
Total Cost 362,980 452,903 433,431 359,915 316,163 296,775 268,410 22.22%
  QoQ % -19.85% 4.49% 20.43% 13.84% 6.53% 10.57% -
  Horiz. % 135.23% 168.74% 161.48% 134.09% 117.79% 110.57% 100.00%
Net Worth 429,956 784,364 742,813 745,774 741,567 722,502 722,647 -29.19%
  QoQ % -45.18% 5.59% -0.40% 0.57% 2.64% -0.02% -
  Horiz. % 59.50% 108.54% 102.79% 103.20% 102.62% 99.98% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,299 - 3,677 - 3,653 - 2,737 35.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.07% 0.00% 134.34% 0.00% 133.45% 0.00% 100.00%
Div Payout % 19.86 % - % 24.15 % - % 28.99 % - % 19.95 % -0.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.55% 0.00% 121.05% 0.00% 145.31% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 429,956 784,364 742,813 745,774 741,567 722,502 722,647 -29.19%
  QoQ % -45.18% 5.59% -0.40% 0.57% 2.64% -0.02% -
  Horiz. % 59.50% 108.54% 102.79% 103.20% 102.62% 99.98% 100.00%
NOSH 429,956 428,614 367,729 365,575 365,304 364,900 364,973 11.51%
  QoQ % 0.31% 16.56% 0.59% 0.07% 0.11% -0.02% -
  Horiz. % 117.80% 117.44% 100.76% 100.17% 100.09% 99.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.19 % 3.10 % 3.58 % 8.89 % 5.56 % 3.06 % 4.71 % 19.92%
  QoQ % 99.68% -13.41% -59.73% 59.89% 81.70% -35.03% -
  Horiz. % 131.42% 65.82% 76.01% 188.75% 118.05% 64.97% 100.00%
ROE 5.04 % 1.81 % 2.05 % 4.34 % 1.70 % 1.27 % 1.90 % 91.28%
  QoQ % 178.45% -11.71% -52.76% 155.29% 33.86% -33.16% -
  Horiz. % 265.26% 95.26% 107.89% 228.42% 89.47% 66.84% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.99 109.05 122.24 108.05 91.64 83.90 77.18 10.75%
  QoQ % -17.48% -10.79% 13.13% 17.91% 9.23% 8.71% -
  Horiz. % 116.60% 141.29% 158.38% 140.00% 118.74% 108.71% 100.00%
EPS 5.25 3.32 4.14 8.86 3.45 2.51 3.76 24.85%
  QoQ % 58.13% -19.81% -53.27% 156.81% 37.45% -33.24% -
  Horiz. % 139.63% 88.30% 110.11% 235.64% 91.76% 66.76% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 0.75 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 133.33% 0.00% 133.33% 0.00% 100.00%
NAPS 1.0000 1.8300 2.0200 2.0400 2.0300 1.9800 1.9800 -36.50%
  QoQ % -45.36% -9.41% -0.98% 0.49% 2.53% 0.00% -
  Horiz. % 50.51% 92.42% 102.02% 103.03% 102.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.58 11.57 11.13 9.78 8.29 7.58 6.98 23.43%
  QoQ % -17.20% 3.95% 13.80% 17.97% 9.37% 8.60% -
  Horiz. % 137.25% 165.76% 159.46% 140.11% 118.77% 108.60% 100.00%
EPS 0.54 0.35 0.38 0.80 0.31 0.23 0.34 36.01%
  QoQ % 54.29% -7.89% -52.50% 158.06% 34.78% -32.35% -
  Horiz. % 158.82% 102.94% 111.76% 235.29% 91.18% 67.65% 100.00%
DPS 0.11 0.00 0.09 0.00 0.09 0.00 0.07 35.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.14% 0.00% 128.57% 0.00% 128.57% 0.00% 100.00%
NAPS 0.1065 0.1942 0.1840 0.1847 0.1836 0.1789 0.1790 -29.19%
  QoQ % -45.16% 5.54% -0.38% 0.60% 2.63% -0.06% -
  Horiz. % 59.50% 108.49% 102.79% 103.18% 102.57% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6200 1.5000 1.3300 1.2700 1.2000 1.2800 1.0800 -
P/RPS 2.91 1.38 1.09 1.18 1.31 1.53 1.40 62.65%
  QoQ % 110.87% 26.61% -7.63% -9.92% -14.38% 9.29% -
  Horiz. % 207.86% 98.57% 77.86% 84.29% 93.57% 109.29% 100.00%
P/EPS 52.03 45.18 32.13 14.33 34.78 51.00 28.72 48.45%
  QoQ % 15.16% 40.62% 124.21% -58.80% -31.80% 77.58% -
  Horiz. % 181.16% 157.31% 111.87% 49.90% 121.10% 177.58% 100.00%
EY 1.92 2.21 3.11 6.98 2.87 1.96 3.48 -32.66%
  QoQ % -13.12% -28.94% -55.44% 143.21% 46.43% -43.68% -
  Horiz. % 55.17% 63.51% 89.37% 200.57% 82.47% 56.32% 100.00%
DY 0.38 0.00 0.75 0.00 0.83 0.00 0.69 -32.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.07% 0.00% 108.70% 0.00% 120.29% 0.00% 100.00%
P/NAPS 2.62 0.82 0.66 0.62 0.59 0.65 0.55 182.31%
  QoQ % 219.51% 24.24% 6.45% 5.08% -9.23% 18.18% -
  Horiz. % 476.36% 149.09% 120.00% 112.73% 107.27% 118.18% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 -
Price 2.1500 2.1300 1.3900 1.3800 1.2000 1.2300 1.2000 -
P/RPS 2.39 1.95 1.14 1.28 1.31 1.47 1.55 33.36%
  QoQ % 22.56% 71.05% -10.94% -2.29% -10.88% -5.16% -
  Horiz. % 154.19% 125.81% 73.55% 82.58% 84.52% 94.84% 100.00%
P/EPS 42.70 64.16 33.57 15.58 34.78 49.00 31.91 21.37%
  QoQ % -33.45% 91.12% 115.47% -55.20% -29.02% 53.56% -
  Horiz. % 133.81% 201.07% 105.20% 48.82% 108.99% 153.56% 100.00%
EY 2.34 1.56 2.98 6.42 2.87 2.04 3.13 -17.58%
  QoQ % 50.00% -47.65% -53.58% 123.69% 40.69% -34.82% -
  Horiz. % 74.76% 49.84% 95.21% 205.11% 91.69% 65.18% 100.00%
DY 0.47 0.00 0.72 0.00 0.83 0.00 0.62 -16.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.81% 0.00% 116.13% 0.00% 133.87% 0.00% 100.00%
P/NAPS 2.15 1.16 0.69 0.68 0.59 0.62 0.61 131.07%
  QoQ % 85.34% 68.12% 1.47% 15.25% -4.84% 1.64% -
  Horiz. % 352.46% 190.16% 113.11% 111.48% 96.72% 101.64% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers