Highlights

[PMETAL] QoQ TTM Result on 2010-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     7.31%    YoY -     925.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,919,161 1,775,413 1,698,839 1,646,693 1,485,451 1,317,618 1,180,406 38.39%
  QoQ % 8.10% 4.51% 3.17% 10.85% 12.74% 11.62% -
  Horiz. % 162.58% 150.41% 143.92% 139.50% 125.84% 111.62% 100.00%
PBT 111,744 95,952 103,315 103,815 95,110 88,722 38,300 104.58%
  QoQ % 16.46% -7.13% -0.48% 9.15% 7.20% 131.65% -
  Horiz. % 291.76% 250.53% 269.75% 271.06% 248.33% 231.65% 100.00%
Tax -22,324 -17,063 -13,705 -19,534 -15,943 -12,367 -10,080 70.15%
  QoQ % -30.83% -24.50% 29.84% -22.52% -28.92% -22.69% -
  Horiz. % 221.47% 169.28% 135.96% 193.79% 158.16% 122.69% 100.00%
NP 89,420 78,889 89,610 84,281 79,167 76,355 28,220 116.19%
  QoQ % 13.35% -11.96% 6.32% 6.46% 3.68% 170.57% -
  Horiz. % 316.87% 279.55% 317.54% 298.66% 280.54% 270.57% 100.00%
NP to SH 80,624 72,592 83,493 74,447 69,376 67,875 26,678 109.45%
  QoQ % 11.06% -13.06% 12.15% 7.31% 2.21% 154.42% -
  Horiz. % 302.21% 272.10% 312.97% 279.06% 260.05% 254.42% 100.00%
Tax Rate 19.98 % 17.78 % 13.27 % 18.82 % 16.76 % 13.94 % 26.32 % -16.83%
  QoQ % 12.37% 33.99% -29.49% 12.29% 20.23% -47.04% -
  Horiz. % 75.91% 67.55% 50.42% 71.50% 63.68% 52.96% 100.00%
Total Cost 1,829,741 1,696,524 1,609,229 1,562,412 1,406,284 1,241,263 1,152,186 36.23%
  QoQ % 7.85% 5.42% 3.00% 11.10% 13.29% 7.73% -
  Horiz. % 158.81% 147.24% 139.67% 135.60% 122.05% 107.73% 100.00%
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.36%
  QoQ % 1.99% 90.68% -45.18% 5.59% -0.40% 0.57% -
  Horiz. % 112.76% 110.56% 57.98% 105.77% 100.17% 100.57% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,654 7,976 7,976 7,330 7,330 6,390 6,390 22.48%
  QoQ % 8.50% 0.00% 8.82% 0.00% 14.71% 0.00% -
  Horiz. % 135.43% 124.83% 124.83% 114.71% 114.71% 100.00% 100.00%
Div Payout % 10.73 % 10.99 % 9.55 % 9.85 % 10.57 % 9.41 % 23.95 % -41.54%
  QoQ % -2.37% 15.08% -3.05% -6.81% 12.33% -60.71% -
  Horiz. % 44.80% 45.89% 39.87% 41.13% 44.13% 39.29% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.36%
  QoQ % 1.99% 90.68% -45.18% 5.59% -0.40% 0.57% -
  Horiz. % 112.76% 110.56% 57.98% 105.77% 100.17% 100.57% 100.00%
NOSH 435,505 431,506 429,956 428,614 367,729 365,575 365,304 12.47%
  QoQ % 0.93% 0.36% 0.31% 16.56% 0.59% 0.07% -
  Horiz. % 119.22% 118.12% 117.70% 117.33% 100.66% 100.07% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.66 % 4.44 % 5.27 % 5.12 % 5.33 % 5.79 % 2.39 % 56.26%
  QoQ % 4.95% -15.75% 2.93% -3.94% -7.94% 142.26% -
  Horiz. % 194.98% 185.77% 220.50% 214.23% 223.01% 242.26% 100.00%
ROE 9.64 % 8.85 % 19.42 % 9.49 % 9.34 % 9.10 % 3.60 % 93.18%
  QoQ % 8.93% -54.43% 104.64% 1.61% 2.64% 152.78% -
  Horiz. % 267.78% 245.83% 539.44% 263.61% 259.44% 252.78% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 440.67 411.45 395.12 384.19 403.95 360.42 323.13 23.05%
  QoQ % 7.10% 4.13% 2.84% -4.89% 12.08% 11.54% -
  Horiz. % 136.38% 127.33% 122.28% 118.90% 125.01% 111.54% 100.00%
EPS 18.51 16.82 19.42 17.37 18.87 18.57 7.30 86.26%
  QoQ % 10.05% -13.39% 11.80% -7.95% 1.62% 154.38% -
  Horiz. % 253.56% 230.41% 266.03% 237.95% 258.49% 254.38% 100.00%
DPS 2.00 1.85 1.86 1.71 2.00 1.75 1.75 9.34%
  QoQ % 8.11% -0.54% 8.77% -14.50% 14.29% 0.00% -
  Horiz. % 114.29% 105.71% 106.29% 97.71% 114.29% 100.00% 100.00%
NAPS 1.9200 1.9000 1.0000 1.8300 2.0200 2.0400 2.0300 -3.66%
  QoQ % 1.05% 90.00% -45.36% -9.41% -0.98% 0.49% -
  Horiz. % 94.58% 93.60% 49.26% 90.15% 99.51% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.53 43.97 42.07 40.78 36.79 32.63 29.23 38.40%
  QoQ % 8.10% 4.52% 3.16% 10.85% 12.75% 11.63% -
  Horiz. % 162.61% 150.43% 143.93% 139.51% 125.86% 111.63% 100.00%
EPS 2.00 1.80 2.07 1.84 1.72 1.68 0.66 109.83%
  QoQ % 11.11% -13.04% 12.50% 6.98% 2.38% 154.55% -
  Horiz. % 303.03% 272.73% 313.64% 278.79% 260.61% 254.55% 100.00%
DPS 0.21 0.20 0.20 0.18 0.18 0.16 0.16 19.94%
  QoQ % 5.00% 0.00% 11.11% 0.00% 12.50% 0.00% -
  Horiz. % 131.25% 125.00% 125.00% 112.50% 112.50% 100.00% 100.00%
NAPS 0.2071 0.2030 0.1065 0.1942 0.1840 0.1847 0.1836 8.38%
  QoQ % 2.02% 90.61% -45.16% 5.54% -0.38% 0.60% -
  Horiz. % 112.80% 110.57% 58.01% 105.77% 100.22% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.2100 2.3300 2.6200 1.5000 1.3300 1.2700 1.2000 -
P/RPS 0.50 0.57 0.66 0.39 0.33 0.35 0.37 22.30%
  QoQ % -12.28% -13.64% 69.23% 18.18% -5.71% -5.41% -
  Horiz. % 135.14% 154.05% 178.38% 105.41% 89.19% 94.59% 100.00%
P/EPS 11.94 13.85 13.49 8.64 7.05 6.84 16.43 -19.22%
  QoQ % -13.79% 2.67% 56.13% 22.55% 3.07% -58.37% -
  Horiz. % 72.67% 84.30% 82.11% 52.59% 42.91% 41.63% 100.00%
EY 8.38 7.22 7.41 11.58 14.18 14.62 6.09 23.79%
  QoQ % 16.07% -2.56% -36.01% -18.34% -3.01% 140.07% -
  Horiz. % 137.60% 118.56% 121.67% 190.15% 232.84% 240.07% 100.00%
DY 0.90 0.79 0.71 1.14 1.50 1.38 1.46 -27.63%
  QoQ % 13.92% 11.27% -37.72% -24.00% 8.70% -5.48% -
  Horiz. % 61.64% 54.11% 48.63% 78.08% 102.74% 94.52% 100.00%
P/NAPS 1.15 1.23 2.62 0.82 0.66 0.62 0.59 56.23%
  QoQ % -6.50% -53.05% 219.51% 24.24% 6.45% 5.08% -
  Horiz. % 194.92% 208.47% 444.07% 138.98% 111.86% 105.08% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 -
Price 1.8900 2.3600 2.1500 2.1300 1.3900 1.3800 1.2000 -
P/RPS 0.43 0.57 0.54 0.55 0.34 0.38 0.37 10.57%
  QoQ % -24.56% 5.56% -1.82% 61.76% -10.53% 2.70% -
  Horiz. % 116.22% 154.05% 145.95% 148.65% 91.89% 102.70% 100.00%
P/EPS 10.21 14.03 11.07 12.26 7.37 7.43 16.43 -27.24%
  QoQ % -27.23% 26.74% -9.71% 66.35% -0.81% -54.78% -
  Horiz. % 62.14% 85.39% 67.38% 74.62% 44.86% 45.22% 100.00%
EY 9.80 7.13 9.03 8.15 13.57 13.45 6.09 37.44%
  QoQ % 37.45% -21.04% 10.80% -39.94% 0.89% 120.85% -
  Horiz. % 160.92% 117.08% 148.28% 133.83% 222.82% 220.85% 100.00%
DY 1.06 0.78 0.86 0.80 1.44 1.27 1.46 -19.27%
  QoQ % 35.90% -9.30% 7.50% -44.44% 13.39% -13.01% -
  Horiz. % 72.60% 53.42% 58.90% 54.79% 98.63% 86.99% 100.00%
P/NAPS 0.98 1.24 2.15 1.16 0.69 0.68 0.59 40.38%
  QoQ % -20.97% -42.33% 85.34% 68.12% 1.47% 15.25% -
  Horiz. % 166.10% 210.17% 364.41% 196.61% 116.95% 115.25% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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