Highlights

[PMETAL] QoQ TTM Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     23.82%    YoY -     -117.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,485,451 1,317,618 1,180,406 1,101,507 1,050,884 1,075,181 1,119,970 20.78%
  QoQ % 12.74% 11.62% 7.16% 4.82% -2.26% -4.00% -
  Horiz. % 132.63% 117.65% 105.40% 98.35% 93.83% 96.00% 100.00%
PBT 95,110 88,722 38,300 8,902 7,673 11,251 34,715 96.16%
  QoQ % 7.20% 131.65% 330.24% 16.02% -31.80% -67.59% -
  Horiz. % 273.97% 255.57% 110.33% 25.64% 22.10% 32.41% 100.00%
Tax -15,943 -12,367 -10,080 -25,043 -26,850 -27,777 -26,453 -28.72%
  QoQ % -28.92% -22.69% 59.75% 6.73% 3.34% -5.01% -
  Horiz. % 60.27% 46.75% 38.11% 94.67% 101.50% 105.01% 100.00%
NP 79,167 76,355 28,220 -16,141 -19,177 -16,526 8,262 353.01%
  QoQ % 3.68% 170.57% 274.83% 15.83% -16.04% -300.02% -
  Horiz. % 958.21% 924.17% 341.56% -195.36% -232.11% -200.02% 100.00%
NP to SH 69,376 67,875 26,678 -9,023 -11,845 -9,963 10,275 258.48%
  QoQ % 2.21% 154.42% 395.67% 23.82% -18.89% -196.96% -
  Horiz. % 675.19% 660.58% 259.64% -87.82% -115.28% -96.96% 100.00%
Tax Rate 16.76 % 13.94 % 26.32 % 281.32 % 349.93 % 246.88 % 76.20 % -63.66%
  QoQ % 20.23% -47.04% -90.64% -19.61% 41.74% 223.99% -
  Horiz. % 21.99% 18.29% 34.54% 369.19% 459.23% 323.99% 100.00%
Total Cost 1,406,284 1,241,263 1,152,186 1,117,648 1,070,061 1,091,707 1,111,708 17.02%
  QoQ % 13.29% 7.73% 3.09% 4.45% -1.98% -1.80% -
  Horiz. % 126.50% 111.65% 103.64% 100.53% 96.25% 98.20% 100.00%
Net Worth 742,813 745,774 741,567 722,502 722,647 720,572 699,497 4.10%
  QoQ % -0.40% 0.57% 2.64% -0.02% 0.29% 3.01% -
  Horiz. % 106.19% 106.62% 106.01% 103.29% 103.31% 103.01% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,330 6,390 6,390 6,380 6,380 6,377 6,377 9.75%
  QoQ % 14.71% 0.00% 0.15% 0.00% 0.04% 0.00% -
  Horiz. % 114.94% 100.20% 100.20% 100.04% 100.04% 100.00% 100.00%
Div Payout % 10.57 % 9.41 % 23.95 % - % - % - % 62.07 % -69.38%
  QoQ % 12.33% -60.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.03% 15.16% 38.59% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 742,813 745,774 741,567 722,502 722,647 720,572 699,497 4.10%
  QoQ % -0.40% 0.57% 2.64% -0.02% 0.29% 3.01% -
  Horiz. % 106.19% 106.62% 106.01% 103.29% 103.31% 103.01% 100.00%
NOSH 367,729 365,575 365,304 364,900 364,973 363,925 364,321 0.62%
  QoQ % 0.59% 0.07% 0.11% -0.02% 0.29% -0.11% -
  Horiz. % 100.94% 100.34% 100.27% 100.16% 100.18% 99.89% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.33 % 5.79 % 2.39 % -1.47 % -1.82 % -1.54 % 0.74 % 274.31%
  QoQ % -7.94% 142.26% 262.59% 19.23% -18.18% -308.11% -
  Horiz. % 720.27% 782.43% 322.97% -198.65% -245.95% -208.11% 100.00%
ROE 9.34 % 9.10 % 3.60 % -1.25 % -1.64 % -1.38 % 1.47 % 244.21%
  QoQ % 2.64% 152.78% 388.00% 23.78% -18.84% -193.88% -
  Horiz. % 635.37% 619.05% 244.90% -85.03% -111.56% -93.88% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 403.95 360.42 323.13 301.87 287.93 295.44 307.41 20.03%
  QoQ % 12.08% 11.54% 7.04% 4.84% -2.54% -3.89% -
  Horiz. % 131.40% 117.24% 105.11% 98.20% 93.66% 96.11% 100.00%
EPS 18.87 18.57 7.30 -2.47 -3.25 -2.74 2.82 256.34%
  QoQ % 1.62% 154.38% 395.55% 24.00% -18.61% -197.16% -
  Horiz. % 669.15% 658.51% 258.87% -87.59% -115.25% -97.16% 100.00%
DPS 2.00 1.75 1.75 1.75 1.75 1.75 1.75 9.34%
  QoQ % 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0200 2.0400 2.0300 1.9800 1.9800 1.9800 1.9200 3.45%
  QoQ % -0.98% 0.49% 2.53% 0.00% 0.00% 3.13% -
  Horiz. % 105.21% 106.25% 105.73% 103.12% 103.12% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.92 32.75 29.34 27.38 26.12 26.72 27.83 20.80%
  QoQ % 12.73% 11.62% 7.16% 4.82% -2.25% -3.99% -
  Horiz. % 132.66% 117.68% 105.43% 98.38% 93.86% 96.01% 100.00%
EPS 1.72 1.69 0.66 -0.22 -0.29 -0.25 0.26 253.62%
  QoQ % 1.78% 156.06% 400.00% 24.14% -16.00% -196.15% -
  Horiz. % 661.54% 650.00% 253.85% -84.62% -111.54% -96.15% 100.00%
DPS 0.18 0.16 0.16 0.16 0.16 0.16 0.16 8.19%
  QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1846 0.1853 0.1843 0.1796 0.1796 0.1791 0.1738 4.11%
  QoQ % -0.38% 0.54% 2.62% 0.00% 0.28% 3.05% -
  Horiz. % 106.21% 106.62% 106.04% 103.34% 103.34% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 -
P/RPS 0.33 0.35 0.37 0.42 0.38 0.22 0.21 35.28%
  QoQ % -5.71% -5.41% -11.90% 10.53% 72.73% 4.76% -
  Horiz. % 157.14% 166.67% 176.19% 200.00% 180.95% 104.76% 100.00%
P/EPS 7.05 6.84 16.43 -51.76 -33.28 -23.38 22.69 -54.22%
  QoQ % 3.07% -58.37% 131.74% -55.53% -42.34% -203.04% -
  Horiz. % 31.07% 30.15% 72.41% -228.12% -146.67% -103.04% 100.00%
EY 14.18 14.62 6.09 -1.93 -3.01 -4.28 4.41 118.32%
  QoQ % -3.01% 140.07% 415.54% 35.88% 29.67% -197.05% -
  Horiz. % 321.54% 331.52% 138.10% -43.76% -68.25% -97.05% 100.00%
DY 1.50 1.38 1.46 1.37 1.62 2.73 2.73 -32.99%
  QoQ % 8.70% -5.48% 6.57% -15.43% -40.66% 0.00% -
  Horiz. % 54.95% 50.55% 53.48% 50.18% 59.34% 100.00% 100.00%
P/NAPS 0.66 0.62 0.59 0.65 0.55 0.32 0.33 58.94%
  QoQ % 6.45% 5.08% -9.23% 18.18% 71.88% -3.03% -
  Horiz. % 200.00% 187.88% 178.79% 196.97% 166.67% 96.97% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 -
Price 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 -
P/RPS 0.34 0.38 0.37 0.41 0.42 0.30 0.21 38.00%
  QoQ % -10.53% 2.70% -9.76% -2.38% 40.00% 42.86% -
  Horiz. % 161.90% 180.95% 176.19% 195.24% 200.00% 142.86% 100.00%
P/EPS 7.37 7.43 16.43 -49.74 -36.97 -32.14 22.69 -52.85%
  QoQ % -0.81% -54.78% 133.03% -34.54% -15.03% -241.65% -
  Horiz. % 32.48% 32.75% 72.41% -219.22% -162.94% -141.65% 100.00%
EY 13.57 13.45 6.09 -2.01 -2.70 -3.11 4.41 111.99%
  QoQ % 0.89% 120.85% 402.99% 25.56% 13.18% -170.52% -
  Horiz. % 307.71% 304.99% 138.10% -45.58% -61.22% -70.52% 100.00%
DY 1.44 1.27 1.46 1.42 1.46 1.99 2.73 -34.79%
  QoQ % 13.39% -13.01% 2.82% -2.74% -26.63% -27.11% -
  Horiz. % 52.75% 46.52% 53.48% 52.01% 53.48% 72.89% 100.00%
P/NAPS 0.69 0.68 0.59 0.62 0.61 0.44 0.33 63.74%
  QoQ % 1.47% 15.25% -4.84% 1.64% 38.64% 33.33% -
  Horiz. % 209.09% 206.06% 178.79% 187.88% 184.85% 133.33% 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