Highlights

[PMETAL] QoQ TTM Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -18.89%    YoY -     -102.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,317,618 1,180,406 1,101,507 1,050,884 1,075,181 1,119,970 1,232,021 4.58%
  QoQ % 11.62% 7.16% 4.82% -2.26% -4.00% -9.09% -
  Horiz. % 106.95% 95.81% 89.41% 85.30% 87.27% 90.91% 100.00%
PBT 88,722 38,300 8,902 7,673 11,251 34,715 51,434 43.88%
  QoQ % 131.65% 330.24% 16.02% -31.80% -67.59% -32.51% -
  Horiz. % 172.50% 74.46% 17.31% 14.92% 21.87% 67.49% 100.00%
Tax -12,367 -10,080 -25,043 -26,850 -27,777 -26,453 1,662 -
  QoQ % -22.69% 59.75% 6.73% 3.34% -5.01% -1,691.64% -
  Horiz. % -744.10% -606.50% -1,506.80% -1,615.52% -1,671.30% -1,591.64% 100.00%
NP 76,355 28,220 -16,141 -19,177 -16,526 8,262 53,096 27.43%
  QoQ % 170.57% 274.83% 15.83% -16.04% -300.02% -84.44% -
  Horiz. % 143.81% 53.15% -30.40% -36.12% -31.12% 15.56% 100.00%
NP to SH 67,875 26,678 -9,023 -11,845 -9,963 10,275 52,373 18.89%
  QoQ % 154.42% 395.67% 23.82% -18.89% -196.96% -80.38% -
  Horiz. % 129.60% 50.94% -17.23% -22.62% -19.02% 19.62% 100.00%
Tax Rate 13.94 % 26.32 % 281.32 % 349.93 % 246.88 % 76.20 % -3.23 % -
  QoQ % -47.04% -90.64% -19.61% 41.74% 223.99% 2,459.13% -
  Horiz. % -431.58% -814.86% -8,709.60% -10,833.75% -7,643.34% -2,359.13% 100.00%
Total Cost 1,241,263 1,152,186 1,117,648 1,070,061 1,091,707 1,111,708 1,178,925 3.50%
  QoQ % 7.73% 3.09% 4.45% -1.98% -1.80% -5.70% -
  Horiz. % 105.29% 97.73% 94.80% 90.77% 92.60% 94.30% 100.00%
Net Worth 745,774 741,567 722,502 722,647 720,572 699,497 717,464 2.62%
  QoQ % 0.57% 2.64% -0.02% 0.29% 3.01% -2.50% -
  Horiz. % 103.95% 103.36% 100.70% 100.72% 100.43% 97.50% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,390 6,390 6,380 6,380 6,377 6,377 10,028 -25.97%
  QoQ % 0.00% 0.15% 0.00% 0.04% 0.00% -36.40% -
  Horiz. % 63.72% 63.72% 63.63% 63.63% 63.60% 63.60% 100.00%
Div Payout % 9.41 % 23.95 % - % - % - % 62.07 % 19.15 % -37.76%
  QoQ % -60.71% 0.00% 0.00% 0.00% 0.00% 224.13% -
  Horiz. % 49.14% 125.07% 0.00% 0.00% 0.00% 324.13% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 745,774 741,567 722,502 722,647 720,572 699,497 717,464 2.62%
  QoQ % 0.57% 2.64% -0.02% 0.29% 3.01% -2.50% -
  Horiz. % 103.95% 103.36% 100.70% 100.72% 100.43% 97.50% 100.00%
NOSH 365,575 365,304 364,900 364,973 363,925 364,321 364,195 0.25%
  QoQ % 0.07% 0.11% -0.02% 0.29% -0.11% 0.03% -
  Horiz. % 100.38% 100.30% 100.19% 100.21% 99.93% 100.03% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.79 % 2.39 % -1.47 % -1.82 % -1.54 % 0.74 % 4.31 % 21.77%
  QoQ % 142.26% 262.59% 19.23% -18.18% -308.11% -82.83% -
  Horiz. % 134.34% 55.45% -34.11% -42.23% -35.73% 17.17% 100.00%
ROE 9.10 % 3.60 % -1.25 % -1.64 % -1.38 % 1.47 % 7.30 % 15.84%
  QoQ % 152.78% 388.00% 23.78% -18.84% -193.88% -79.86% -
  Horiz. % 124.66% 49.32% -17.12% -22.47% -18.90% 20.14% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 360.42 323.13 301.87 287.93 295.44 307.41 338.29 4.32%
  QoQ % 11.54% 7.04% 4.84% -2.54% -3.89% -9.13% -
  Horiz. % 106.54% 95.52% 89.23% 85.11% 87.33% 90.87% 100.00%
EPS 18.57 7.30 -2.47 -3.25 -2.74 2.82 14.38 18.60%
  QoQ % 154.38% 395.55% 24.00% -18.61% -197.16% -80.39% -
  Horiz. % 129.14% 50.76% -17.18% -22.60% -19.05% 19.61% 100.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 2.75 -26.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -36.36% -
  Horiz. % 63.64% 63.64% 63.64% 63.64% 63.64% 63.64% 100.00%
NAPS 2.0400 2.0300 1.9800 1.9800 1.9800 1.9200 1.9700 2.36%
  QoQ % 0.49% 2.53% 0.00% 0.00% 3.13% -2.54% -
  Horiz. % 103.55% 103.05% 100.51% 100.51% 100.51% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.74 29.33 27.37 26.12 26.72 27.83 30.62 4.57%
  QoQ % 11.63% 7.16% 4.79% -2.25% -3.99% -9.11% -
  Horiz. % 106.92% 95.79% 89.39% 85.30% 87.26% 90.89% 100.00%
EPS 1.69 0.66 -0.22 -0.29 -0.25 0.26 1.30 19.13%
  QoQ % 156.06% 400.00% 24.14% -16.00% -196.15% -80.00% -
  Horiz. % 130.00% 50.77% -16.92% -22.31% -19.23% 20.00% 100.00%
DPS 0.16 0.16 0.16 0.16 0.16 0.16 0.25 -25.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -36.00% -
  Horiz. % 64.00% 64.00% 64.00% 64.00% 64.00% 64.00% 100.00%
NAPS 0.1853 0.1843 0.1795 0.1796 0.1791 0.1738 0.1783 2.60%
  QoQ % 0.54% 2.67% -0.06% 0.28% 3.05% -2.52% -
  Horiz. % 103.93% 103.37% 100.67% 100.73% 100.45% 97.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 1.0000 -
P/RPS 0.35 0.37 0.42 0.38 0.22 0.21 0.30 10.83%
  QoQ % -5.41% -11.90% 10.53% 72.73% 4.76% -30.00% -
  Horiz. % 116.67% 123.33% 140.00% 126.67% 73.33% 70.00% 100.00%
P/EPS 6.84 16.43 -51.76 -33.28 -23.38 22.69 6.95 -1.06%
  QoQ % -58.37% 131.74% -55.53% -42.34% -203.04% 226.47% -
  Horiz. % 98.42% 236.40% -744.75% -478.85% -336.40% 326.47% 100.00%
EY 14.62 6.09 -1.93 -3.01 -4.28 4.41 14.38 1.11%
  QoQ % 140.07% 415.54% 35.88% 29.67% -197.05% -69.33% -
  Horiz. % 101.67% 42.35% -13.42% -20.93% -29.76% 30.67% 100.00%
DY 1.38 1.46 1.37 1.62 2.73 2.73 2.75 -36.88%
  QoQ % -5.48% 6.57% -15.43% -40.66% 0.00% -0.73% -
  Horiz. % 50.18% 53.09% 49.82% 58.91% 99.27% 99.27% 100.00%
P/NAPS 0.62 0.59 0.65 0.55 0.32 0.33 0.51 13.92%
  QoQ % 5.08% -9.23% 18.18% 71.88% -3.03% -35.29% -
  Horiz. % 121.57% 115.69% 127.45% 107.84% 62.75% 64.71% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 -
Price 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 0.6500 -
P/RPS 0.38 0.37 0.41 0.42 0.30 0.21 0.19 58.81%
  QoQ % 2.70% -9.76% -2.38% 40.00% 42.86% 10.53% -
  Horiz. % 200.00% 194.74% 215.79% 221.05% 157.89% 110.53% 100.00%
P/EPS 7.43 16.43 -49.74 -36.97 -32.14 22.69 4.52 39.33%
  QoQ % -54.78% 133.03% -34.54% -15.03% -241.65% 401.99% -
  Horiz. % 164.38% 363.50% -1,100.44% -817.92% -711.06% 501.99% 100.00%
EY 13.45 6.09 -2.01 -2.70 -3.11 4.41 22.12 -28.25%
  QoQ % 120.85% 402.99% 25.56% 13.18% -170.52% -80.06% -
  Horiz. % 60.80% 27.53% -9.09% -12.21% -14.06% 19.94% 100.00%
DY 1.27 1.46 1.42 1.46 1.99 2.73 4.23 -55.20%
  QoQ % -13.01% 2.82% -2.74% -26.63% -27.11% -35.46% -
  Horiz. % 30.02% 34.52% 33.57% 34.52% 47.04% 64.54% 100.00%
P/NAPS 0.68 0.59 0.62 0.61 0.44 0.33 0.33 62.00%
  QoQ % 15.25% -4.84% 1.64% 38.64% 33.33% 0.00% -
  Horiz. % 206.06% 178.79% 187.88% 184.85% 133.33% 100.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers