Highlights

[PMETAL] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     127.91%    YoY -     -81.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,094,892 2,129,682 1,689,038 1,078,948 1,217,120 1,259,900 531,976 25.64%
  YoY % -1.63% 26.09% 56.54% -11.35% -3.40% 136.83% -
  Horiz. % 393.79% 400.33% 317.50% 202.82% 228.79% 236.83% 100.00%
PBT 113,488 139,960 123,102 9,482 63,566 123,294 12,390 44.60%
  YoY % -18.91% 13.69% 1,198.27% -85.08% -48.44% 895.11% -
  Horiz. % 915.96% 1,129.62% 993.56% 76.53% 513.04% 995.11% 100.00%
Tax -19,324 -37,992 -20,756 -9,030 -8,236 -7,020 -1,948 46.53%
  YoY % 49.14% -83.04% -129.86% -9.64% -17.32% -260.37% -
  Horiz. % 991.99% 1,950.31% 1,065.50% 463.55% 422.79% 360.37% 100.00%
NP 94,164 101,968 102,346 452 55,330 116,274 10,442 44.22%
  YoY % -7.65% -0.37% 22,542.92% -99.18% -52.41% 1,013.52% -
  Horiz. % 901.78% 976.52% 980.14% 4.33% 529.88% 1,113.52% 100.00%
NP to SH 83,684 89,492 95,228 9,832 54,072 104,626 6,746 52.09%
  YoY % -6.49% -6.02% 868.55% -81.82% -48.32% 1,450.93% -
  Horiz. % 1,240.50% 1,326.59% 1,411.62% 145.75% 801.54% 1,550.93% 100.00%
Tax Rate 17.03 % 27.14 % 16.86 % 95.23 % 12.96 % 5.69 % 15.72 % 1.34%
  YoY % -37.25% 60.97% -82.30% 634.80% 127.77% -63.80% -
  Horiz. % 108.33% 172.65% 107.25% 605.79% 82.44% 36.20% 100.00%
Total Cost 2,000,728 2,027,714 1,586,692 1,078,496 1,161,790 1,143,626 521,534 25.09%
  YoY % -1.33% 27.80% 47.12% -7.17% 1.59% 119.28% -
  Horiz. % 383.62% 388.80% 304.24% 206.79% 222.76% 219.28% 100.00%
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
  YoY % 26.84% 12.00% 3.09% 5.26% 140.45% 40.77% -
  Horiz. % 521.77% 411.35% 367.27% 356.27% 338.48% 140.77% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,799 8,671 7,359 5,462 5,465 10,683 - -
  YoY % 1.47% 17.83% 34.73% -0.06% -48.84% 0.00% -
  Horiz. % 82.37% 81.17% 68.88% 51.13% 51.16% 100.00% -
Div Payout % 10.52 % 9.69 % 7.73 % 55.56 % 10.11 % 10.21 % - % -
  YoY % 8.57% 25.36% -86.09% 449.55% -0.98% 0.00% -
  Horiz. % 103.04% 94.91% 75.71% 544.17% 99.02% 100.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
  YoY % 26.84% 12.00% 3.09% 5.26% 140.45% 40.77% -
  Horiz. % 521.77% 411.35% 367.27% 356.27% 338.48% 140.77% 100.00%
NOSH 439,978 433,585 367,959 364,148 364,366 356,113 321,238 5.38%
  YoY % 1.47% 17.83% 1.05% -0.06% 2.32% 10.86% -
  Horiz. % 136.96% 134.97% 114.54% 113.36% 113.43% 110.86% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.49 % 4.79 % 6.06 % 0.04 % 4.55 % 9.23 % 1.96 % 14.80%
  YoY % -6.26% -20.96% 15,050.00% -99.12% -50.70% 370.92% -
  Horiz. % 229.08% 244.39% 309.18% 2.04% 232.14% 470.92% 100.00%
ROE 7.92 % 10.75 % 12.81 % 1.36 % 7.89 % 36.73 % 3.33 % 15.52%
  YoY % -26.33% -16.08% 841.91% -82.76% -78.52% 1,003.00% -
  Horiz. % 237.84% 322.82% 384.68% 40.84% 236.94% 1,103.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 476.13 491.18 459.03 296.29 334.04 353.79 165.60 19.23%
  YoY % -3.06% 7.00% 54.93% -11.30% -5.58% 113.64% -
  Horiz. % 287.52% 296.61% 277.19% 178.92% 201.71% 213.64% 100.00%
EPS 19.02 20.64 25.88 2.70 14.84 29.38 2.10 44.33%
  YoY % -7.85% -20.25% 858.52% -81.81% -49.49% 1,299.05% -
  Horiz. % 905.71% 982.86% 1,232.38% 128.57% 706.67% 1,399.05% 100.00%
DPS 2.00 2.00 2.00 1.50 1.50 3.00 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 50.00% 50.00% 100.00% -
NAPS 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 0.6300 24.95%
  YoY % 25.00% -4.95% 2.02% 5.32% 135.00% 26.98% -
  Horiz. % 380.95% 304.76% 320.63% 314.29% 298.41% 126.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.06 52.93 41.98 26.81 30.25 31.31 13.22 25.64%
  YoY % -1.64% 26.08% 56.58% -11.37% -3.39% 136.84% -
  Horiz. % 393.80% 400.38% 317.55% 202.80% 228.82% 236.84% 100.00%
EPS 2.08 2.22 2.37 0.24 1.34 2.60 0.17 51.74%
  YoY % -6.31% -6.33% 887.50% -82.09% -48.46% 1,429.41% -
  Horiz. % 1,223.53% 1,305.88% 1,394.12% 141.18% 788.24% 1,529.41% 100.00%
DPS 0.22 0.22 0.18 0.14 0.14 0.27 0.00 -
  YoY % 0.00% 22.22% 28.57% 0.00% -48.15% 0.00% -
  Horiz. % 81.48% 81.48% 66.67% 51.85% 51.85% 100.00% -
NAPS 0.2624 0.2069 0.1847 0.1792 0.1702 0.0708 0.0503 31.66%
  YoY % 26.82% 12.02% 3.07% 5.29% 140.40% 40.76% -
  Horiz. % 521.67% 411.33% 367.20% 356.26% 338.37% 140.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 0.4100 -
P/RPS 0.39 0.45 0.29 0.36 0.37 0.50 0.25 7.69%
  YoY % -13.33% 55.17% -19.44% -2.70% -26.00% 100.00% -
  Horiz. % 156.00% 180.00% 116.00% 144.00% 148.00% 200.00% 100.00%
P/EPS 9.67 10.71 5.14 40.00 8.22 6.06 19.52 -11.04%
  YoY % -9.71% 108.37% -87.15% 386.62% 35.64% -68.95% -
  Horiz. % 49.54% 54.87% 26.33% 204.92% 42.11% 31.05% 100.00%
EY 10.34 9.34 19.46 2.50 12.16 16.51 5.12 12.42%
  YoY % 10.71% -52.00% 678.40% -79.44% -26.35% 222.46% -
  Horiz. % 201.95% 182.42% 380.08% 48.83% 237.50% 322.46% 100.00%
DY 1.09 0.90 1.50 1.39 1.23 1.69 0.00 -
  YoY % 21.11% -40.00% 7.91% 13.01% -27.22% 0.00% -
  Horiz. % 64.50% 53.25% 88.76% 82.25% 72.78% 100.00% -
P/NAPS 0.77 1.15 0.66 0.55 0.65 2.23 0.65 2.86%
  YoY % -33.04% 74.24% 20.00% -15.38% -70.85% 243.08% -
  Horiz. % 118.46% 176.92% 101.54% 84.62% 100.00% 343.08% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 -
Price 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 0.3800 -
P/RPS 0.36 0.38 0.30 0.41 0.35 0.46 0.23 7.75%
  YoY % -5.26% 26.67% -26.83% 17.14% -23.91% 100.00% -
  Horiz. % 156.52% 165.22% 130.43% 178.26% 152.17% 200.00% 100.00%
P/EPS 8.94 9.16 5.37 44.44 7.82 5.55 18.10 -11.08%
  YoY % -2.40% 70.58% -87.92% 468.29% 40.90% -69.34% -
  Horiz. % 49.39% 50.61% 29.67% 245.52% 43.20% 30.66% 100.00%
EY 11.19 10.92 18.62 2.25 12.79 18.02 5.53 12.45%
  YoY % 2.47% -41.35% 727.56% -82.41% -29.02% 225.86% -
  Horiz. % 202.35% 197.47% 336.71% 40.69% 231.28% 325.86% 100.00%
DY 1.18 1.06 1.44 1.25 1.29 1.84 0.00 -
  YoY % 11.32% -26.39% 15.20% -3.10% -29.89% 0.00% -
  Horiz. % 64.13% 57.61% 78.26% 67.93% 70.11% 100.00% -
P/NAPS 0.71 0.98 0.69 0.61 0.62 2.04 0.60 2.84%
  YoY % -27.55% 42.03% 13.11% -1.61% -69.61% 240.00% -
  Horiz. % 118.33% 163.33% 115.00% 101.67% 103.33% 340.00% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers