Highlights

[PMETAL] QoQ TTM Result on 2010-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     2.21%    YoY -     685.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,775,413 1,698,839 1,646,693 1,485,451 1,317,618 1,180,406 1,101,507 37.51%
  QoQ % 4.51% 3.17% 10.85% 12.74% 11.62% 7.16% -
  Horiz. % 161.18% 154.23% 149.49% 134.86% 119.62% 107.16% 100.00%
PBT 95,952 103,315 103,815 95,110 88,722 38,300 8,902 388.66%
  QoQ % -7.13% -0.48% 9.15% 7.20% 131.65% 330.24% -
  Horiz. % 1,077.87% 1,160.58% 1,166.20% 1,068.41% 996.65% 430.24% 100.00%
Tax -17,063 -13,705 -19,534 -15,943 -12,367 -10,080 -25,043 -22.59%
  QoQ % -24.50% 29.84% -22.52% -28.92% -22.69% 59.75% -
  Horiz. % 68.13% 54.73% 78.00% 63.66% 49.38% 40.25% 100.00%
NP 78,889 89,610 84,281 79,167 76,355 28,220 -16,141 -
  QoQ % -11.96% 6.32% 6.46% 3.68% 170.57% 274.83% -
  Horiz. % -488.75% -555.17% -522.15% -490.47% -473.05% -174.83% 100.00%
NP to SH 72,592 83,493 74,447 69,376 67,875 26,678 -9,023 -
  QoQ % -13.06% 12.15% 7.31% 2.21% 154.42% 395.67% -
  Horiz. % -804.52% -925.34% -825.08% -768.88% -752.24% -295.67% 100.00%
Tax Rate 17.78 % 13.27 % 18.82 % 16.76 % 13.94 % 26.32 % 281.32 % -84.16%
  QoQ % 33.99% -29.49% 12.29% 20.23% -47.04% -90.64% -
  Horiz. % 6.32% 4.72% 6.69% 5.96% 4.96% 9.36% 100.00%
Total Cost 1,696,524 1,609,229 1,562,412 1,406,284 1,241,263 1,152,186 1,117,648 32.11%
  QoQ % 5.42% 3.00% 11.10% 13.29% 7.73% 3.09% -
  Horiz. % 151.79% 143.98% 139.79% 125.83% 111.06% 103.09% 100.00%
Net Worth 819,861 429,956 784,364 742,813 745,774 741,567 722,502 8.80%
  QoQ % 90.68% -45.18% 5.59% -0.40% 0.57% 2.64% -
  Horiz. % 113.48% 59.51% 108.56% 102.81% 103.22% 102.64% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,976 7,976 7,330 7,330 6,390 6,390 6,380 16.07%
  QoQ % 0.00% 8.82% 0.00% 14.71% 0.00% 0.15% -
  Horiz. % 125.02% 125.02% 114.89% 114.89% 100.15% 100.15% 100.00%
Div Payout % 10.99 % 9.55 % 9.85 % 10.57 % 9.41 % 23.95 % - % -
  QoQ % 15.08% -3.05% -6.81% 12.33% -60.71% 0.00% -
  Horiz. % 45.89% 39.87% 41.13% 44.13% 39.29% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 819,861 429,956 784,364 742,813 745,774 741,567 722,502 8.80%
  QoQ % 90.68% -45.18% 5.59% -0.40% 0.57% 2.64% -
  Horiz. % 113.48% 59.51% 108.56% 102.81% 103.22% 102.64% 100.00%
NOSH 431,506 429,956 428,614 367,729 365,575 365,304 364,900 11.84%
  QoQ % 0.36% 0.31% 16.56% 0.59% 0.07% 0.11% -
  Horiz. % 118.25% 117.83% 117.46% 100.78% 100.19% 100.11% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.44 % 5.27 % 5.12 % 5.33 % 5.79 % 2.39 % -1.47 % -
  QoQ % -15.75% 2.93% -3.94% -7.94% 142.26% 262.59% -
  Horiz. % -302.04% -358.50% -348.30% -362.59% -393.88% -162.59% 100.00%
ROE 8.85 % 19.42 % 9.49 % 9.34 % 9.10 % 3.60 % -1.25 % -
  QoQ % -54.43% 104.64% 1.61% 2.64% 152.78% 388.00% -
  Horiz. % -708.00% -1,553.60% -759.20% -747.20% -728.00% -288.00% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 411.45 395.12 384.19 403.95 360.42 323.13 301.87 22.96%
  QoQ % 4.13% 2.84% -4.89% 12.08% 11.54% 7.04% -
  Horiz. % 136.30% 130.89% 127.27% 133.82% 119.40% 107.04% 100.00%
EPS 16.82 19.42 17.37 18.87 18.57 7.30 -2.47 -
  QoQ % -13.39% 11.80% -7.95% 1.62% 154.38% 395.55% -
  Horiz. % -680.97% -786.23% -703.24% -763.97% -751.82% -295.55% 100.00%
DPS 1.85 1.86 1.71 2.00 1.75 1.75 1.75 3.78%
  QoQ % -0.54% 8.77% -14.50% 14.29% 0.00% 0.00% -
  Horiz. % 105.71% 106.29% 97.71% 114.29% 100.00% 100.00% 100.00%
NAPS 1.9000 1.0000 1.8300 2.0200 2.0400 2.0300 1.9800 -2.71%
  QoQ % 90.00% -45.36% -9.41% -0.98% 0.49% 2.53% -
  Horiz. % 95.96% 50.51% 92.42% 102.02% 103.03% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.97 42.07 40.78 36.79 32.63 29.23 27.28 37.51%
  QoQ % 4.52% 3.16% 10.85% 12.75% 11.63% 7.15% -
  Horiz. % 161.18% 154.22% 149.49% 134.86% 119.61% 107.15% 100.00%
EPS 1.80 2.07 1.84 1.72 1.68 0.66 -0.22 -
  QoQ % -13.04% 12.50% 6.98% 2.38% 154.55% 400.00% -
  Horiz. % -818.18% -940.91% -836.36% -781.82% -763.64% -300.00% 100.00%
DPS 0.20 0.20 0.18 0.18 0.16 0.16 0.16 16.06%
  QoQ % 0.00% 11.11% 0.00% 12.50% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 112.50% 112.50% 100.00% 100.00% 100.00%
NAPS 0.2030 0.1065 0.1942 0.1840 0.1847 0.1836 0.1789 8.80%
  QoQ % 90.61% -45.16% 5.54% -0.38% 0.60% 2.63% -
  Horiz. % 113.47% 59.53% 108.55% 102.85% 103.24% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.3300 2.6200 1.5000 1.3300 1.2700 1.2000 1.2800 -
P/RPS 0.57 0.66 0.39 0.33 0.35 0.37 0.42 22.60%
  QoQ % -13.64% 69.23% 18.18% -5.71% -5.41% -11.90% -
  Horiz. % 135.71% 157.14% 92.86% 78.57% 83.33% 88.10% 100.00%
P/EPS 13.85 13.49 8.64 7.05 6.84 16.43 -51.76 -
  QoQ % 2.67% 56.13% 22.55% 3.07% -58.37% 131.74% -
  Horiz. % -26.76% -26.06% -16.69% -13.62% -13.21% -31.74% 100.00%
EY 7.22 7.41 11.58 14.18 14.62 6.09 -1.93 -
  QoQ % -2.56% -36.01% -18.34% -3.01% 140.07% 415.54% -
  Horiz. % -374.09% -383.94% -600.00% -734.72% -757.51% -315.54% 100.00%
DY 0.79 0.71 1.14 1.50 1.38 1.46 1.37 -30.74%
  QoQ % 11.27% -37.72% -24.00% 8.70% -5.48% 6.57% -
  Horiz. % 57.66% 51.82% 83.21% 109.49% 100.73% 106.57% 100.00%
P/NAPS 1.23 2.62 0.82 0.66 0.62 0.59 0.65 53.05%
  QoQ % -53.05% 219.51% 24.24% 6.45% 5.08% -9.23% -
  Horiz. % 189.23% 403.08% 126.15% 101.54% 95.38% 90.77% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 -
Price 2.3600 2.1500 2.1300 1.3900 1.3800 1.2000 1.2300 -
P/RPS 0.57 0.54 0.55 0.34 0.38 0.37 0.41 24.59%
  QoQ % 5.56% -1.82% 61.76% -10.53% 2.70% -9.76% -
  Horiz. % 139.02% 131.71% 134.15% 82.93% 92.68% 90.24% 100.00%
P/EPS 14.03 11.07 12.26 7.37 7.43 16.43 -49.74 -
  QoQ % 26.74% -9.71% 66.35% -0.81% -54.78% 133.03% -
  Horiz. % -28.21% -22.26% -24.65% -14.82% -14.94% -33.03% 100.00%
EY 7.13 9.03 8.15 13.57 13.45 6.09 -2.01 -
  QoQ % -21.04% 10.80% -39.94% 0.89% 120.85% 402.99% -
  Horiz. % -354.73% -449.25% -405.47% -675.12% -669.15% -302.99% 100.00%
DY 0.78 0.86 0.80 1.44 1.27 1.46 1.42 -32.95%
  QoQ % -9.30% 7.50% -44.44% 13.39% -13.01% 2.82% -
  Horiz. % 54.93% 60.56% 56.34% 101.41% 89.44% 102.82% 100.00%
P/NAPS 1.24 2.15 1.16 0.69 0.68 0.59 0.62 58.81%
  QoQ % -42.33% 85.34% 68.12% 1.47% 15.25% -4.84% -
  Horiz. % 200.00% 346.77% 187.10% 111.29% 109.68% 95.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

238  259  477  1179 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.55+0.105 
 NEXGRAM 0.035+0.01 
 AT 0.085+0.01 
 KNM 0.26+0.01 
 EDUSPEC 0.03+0.005 
 K1-WC 0.38+0.085 
 CAREPLS 1.72-0.10 
 HLT 0.925+0.04 
 SANICHI 0.12+0.005 
 HLT-WA 0.61-0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers