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 - 4,023,662
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.12 42.22 40.93 36.92 32.75 29.34 27.38 37.49%
  QoQ % 4.50% 3.15% 10.86% 12.73% 11.62% 7.16% -
  Horiz. % 161.14% 154.20% 149.49% 134.84% 119.61% 107.16% 100.00%
EPS 1.80 2.08 1.85 1.72 1.69 0.66 -0.22 -
  QoQ % -13.46% 12.43% 7.56% 1.78% 156.06% 400.00% -
  Horiz. % -818.18% -945.45% -840.91% -781.82% -768.18% -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 0.2038 0.1069 0.1949 0.1846 0.1853 0.1843 0.1796 8.80%
  QoQ % 90.65% -45.15% 5.58% -0.38% 0.54% 2.62% -
  Horiz. % 113.47% 59.52% 108.52% 102.78% 103.17% 102.62% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers