Highlights

[PMETAL] QoQ TTM Result on 2009-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     395.67%    YoY -     159.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,646,693 1,485,451 1,317,618 1,180,406 1,101,507 1,050,884 1,075,181 32.83%
  QoQ % 10.85% 12.74% 11.62% 7.16% 4.82% -2.26% -
  Horiz. % 153.15% 138.16% 122.55% 109.79% 102.45% 97.74% 100.00%
PBT 103,815 95,110 88,722 38,300 8,902 7,673 11,251 339.33%
  QoQ % 9.15% 7.20% 131.65% 330.24% 16.02% -31.80% -
  Horiz. % 922.72% 845.35% 788.57% 340.41% 79.12% 68.20% 100.00%
Tax -19,534 -15,943 -12,367 -10,080 -25,043 -26,850 -27,777 -20.90%
  QoQ % -22.52% -28.92% -22.69% 59.75% 6.73% 3.34% -
  Horiz. % 70.32% 57.40% 44.52% 36.29% 90.16% 96.66% 100.00%
NP 84,281 79,167 76,355 28,220 -16,141 -19,177 -16,526 -
  QoQ % 6.46% 3.68% 170.57% 274.83% 15.83% -16.04% -
  Horiz. % -509.99% -479.05% -462.03% -170.76% 97.67% 116.04% 100.00%
NP to SH 74,447 69,376 67,875 26,678 -9,023 -11,845 -9,963 -
  QoQ % 7.31% 2.21% 154.42% 395.67% 23.82% -18.89% -
  Horiz. % -747.23% -696.34% -681.27% -267.77% 90.57% 118.89% 100.00%
Tax Rate 18.82 % 16.76 % 13.94 % 26.32 % 281.32 % 349.93 % 246.88 % -81.99%
  QoQ % 12.29% 20.23% -47.04% -90.64% -19.61% 41.74% -
  Horiz. % 7.62% 6.79% 5.65% 10.66% 113.95% 141.74% 100.00%
Total Cost 1,562,412 1,406,284 1,241,263 1,152,186 1,117,648 1,070,061 1,091,707 26.97%
  QoQ % 11.10% 13.29% 7.73% 3.09% 4.45% -1.98% -
  Horiz. % 143.12% 128.82% 113.70% 105.54% 102.38% 98.02% 100.00%
Net Worth 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
  QoQ % 5.59% -0.40% 0.57% 2.64% -0.02% 0.29% -
  Horiz. % 108.85% 103.09% 103.50% 102.91% 100.27% 100.29% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,330 7,330 6,390 6,390 6,380 6,380 6,377 9.72%
  QoQ % 0.00% 14.71% 0.00% 0.15% 0.00% 0.04% -
  Horiz. % 114.94% 114.94% 100.20% 100.20% 100.04% 100.04% 100.00%
Div Payout % 9.85 % 10.57 % 9.41 % 23.95 % - % - % - % -
  QoQ % -6.81% 12.33% -60.71% 0.00% 0.00% 0.00% -
  Horiz. % 41.13% 44.13% 39.29% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
  QoQ % 5.59% -0.40% 0.57% 2.64% -0.02% 0.29% -
  Horiz. % 108.85% 103.09% 103.50% 102.91% 100.27% 100.29% 100.00%
NOSH 428,614 367,729 365,575 365,304 364,900 364,973 363,925 11.51%
  QoQ % 16.56% 0.59% 0.07% 0.11% -0.02% 0.29% -
  Horiz. % 117.78% 101.05% 100.45% 100.38% 100.27% 100.29% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.12 % 5.33 % 5.79 % 2.39 % -1.47 % -1.82 % -1.54 % -
  QoQ % -3.94% -7.94% 142.26% 262.59% 19.23% -18.18% -
  Horiz. % -332.47% -346.10% -375.97% -155.19% 95.45% 118.18% 100.00%
ROE 9.49 % 9.34 % 9.10 % 3.60 % -1.25 % -1.64 % -1.38 % -
  QoQ % 1.61% 2.64% 152.78% 388.00% 23.78% -18.84% -
  Horiz. % -687.68% -676.81% -659.42% -260.87% 90.58% 118.84% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 384.19 403.95 360.42 323.13 301.87 287.93 295.44 19.12%
  QoQ % -4.89% 12.08% 11.54% 7.04% 4.84% -2.54% -
  Horiz. % 130.04% 136.73% 121.99% 109.37% 102.18% 97.46% 100.00%
EPS 17.37 18.87 18.57 7.30 -2.47 -3.25 -2.74 -
  QoQ % -7.95% 1.62% 154.38% 395.55% 24.00% -18.61% -
  Horiz. % -633.94% -688.69% -677.74% -266.42% 90.15% 118.61% 100.00%
DPS 1.71 2.00 1.75 1.75 1.75 1.75 1.75 -1.53%
  QoQ % -14.50% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.71% 114.29% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8300 2.0200 2.0400 2.0300 1.9800 1.9800 1.9800 -5.11%
  QoQ % -9.41% -0.98% 0.49% 2.53% 0.00% 0.00% -
  Horiz. % 92.42% 102.02% 103.03% 102.53% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.78 36.79 32.63 29.23 27.28 26.02 26.63 32.82%
  QoQ % 10.85% 12.75% 11.63% 7.15% 4.84% -2.29% -
  Horiz. % 153.14% 138.15% 122.53% 109.76% 102.44% 97.71% 100.00%
EPS 1.84 1.72 1.68 0.66 -0.22 -0.29 -0.25 -
  QoQ % 6.98% 2.38% 154.55% 400.00% 24.14% -16.00% -
  Horiz. % -736.00% -688.00% -672.00% -264.00% 88.00% 116.00% 100.00%
DPS 0.18 0.18 0.16 0.16 0.16 0.16 0.16 8.16%
  QoQ % 0.00% 12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1942 0.1840 0.1847 0.1836 0.1789 0.1790 0.1784 5.81%
  QoQ % 5.54% -0.38% 0.60% 2.63% -0.06% 0.34% -
  Horiz. % 108.86% 103.14% 103.53% 102.91% 100.28% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.5000 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 -
P/RPS 0.39 0.33 0.35 0.37 0.42 0.38 0.22 46.42%
  QoQ % 18.18% -5.71% -5.41% -11.90% 10.53% 72.73% -
  Horiz. % 177.27% 150.00% 159.09% 168.18% 190.91% 172.73% 100.00%
P/EPS 8.64 7.05 6.84 16.43 -51.76 -33.28 -23.38 -
  QoQ % 22.55% 3.07% -58.37% 131.74% -55.53% -42.34% -
  Horiz. % -36.95% -30.15% -29.26% -70.27% 221.39% 142.34% 100.00%
EY 11.58 14.18 14.62 6.09 -1.93 -3.01 -4.28 -
  QoQ % -18.34% -3.01% 140.07% 415.54% 35.88% 29.67% -
  Horiz. % -270.56% -331.31% -341.59% -142.29% 45.09% 70.33% 100.00%
DY 1.14 1.50 1.38 1.46 1.37 1.62 2.73 -44.10%
  QoQ % -24.00% 8.70% -5.48% 6.57% -15.43% -40.66% -
  Horiz. % 41.76% 54.95% 50.55% 53.48% 50.18% 59.34% 100.00%
P/NAPS 0.82 0.66 0.62 0.59 0.65 0.55 0.32 87.15%
  QoQ % 24.24% 6.45% 5.08% -9.23% 18.18% 71.88% -
  Horiz. % 256.25% 206.25% 193.75% 184.38% 203.12% 171.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 2.1300 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 -
P/RPS 0.55 0.34 0.38 0.37 0.41 0.42 0.30 49.74%
  QoQ % 61.76% -10.53% 2.70% -9.76% -2.38% 40.00% -
  Horiz. % 183.33% 113.33% 126.67% 123.33% 136.67% 140.00% 100.00%
P/EPS 12.26 7.37 7.43 16.43 -49.74 -36.97 -32.14 -
  QoQ % 66.35% -0.81% -54.78% 133.03% -34.54% -15.03% -
  Horiz. % -38.15% -22.93% -23.12% -51.12% 154.76% 115.03% 100.00%
EY 8.15 13.57 13.45 6.09 -2.01 -2.70 -3.11 -
  QoQ % -39.94% 0.89% 120.85% 402.99% 25.56% 13.18% -
  Horiz. % -262.06% -436.33% -432.48% -195.82% 64.63% 86.82% 100.00%
DY 0.80 1.44 1.27 1.46 1.42 1.46 1.99 -45.50%
  QoQ % -44.44% 13.39% -13.01% 2.82% -2.74% -26.63% -
  Horiz. % 40.20% 72.36% 63.82% 73.37% 71.36% 73.37% 100.00%
P/NAPS 1.16 0.69 0.68 0.59 0.62 0.61 0.44 90.73%
  QoQ % 68.12% 1.47% 15.25% -4.84% 1.64% 38.64% -
  Horiz. % 263.64% 156.82% 154.55% 134.09% 140.91% 138.64% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

136  242  521  1322 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.085-0.005 
 VC 0.085+0.005 
 PDZ 0.2050.00 
 EDUSPEC 0.025+0.005 
 DGB 0.055+0.005 
 MLAB 0.06+0.005 
 LUSTER 0.14+0.015 
 HUBLINE 0.075+0.005 
 FINTEC 0.090.00 
 HUAAN 0.125+0.025 

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