Highlights

[PMETAL] YoY Annualized Quarter 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 -     -26.50%    YoY -     868.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,039,172 2,094,892 2,129,682 1,689,038 1,078,948 1,217,120 1,259,900 15.79%
  YoY % 45.08% -1.63% 26.09% 56.54% -11.35% -3.40% -
  Horiz. % 241.22% 166.27% 169.04% 134.06% 85.64% 96.60% 100.00%
PBT 124,336 113,488 139,960 123,102 9,482 63,566 123,294 0.14%
  YoY % 9.56% -18.91% 13.69% 1,198.27% -85.08% -48.44% -
  Horiz. % 100.85% 92.05% 113.52% 99.84% 7.69% 51.56% 100.00%
Tax -24,538 -19,324 -37,992 -20,756 -9,030 -8,236 -7,020 23.17%
  YoY % -26.98% 49.14% -83.04% -129.86% -9.64% -17.32% -
  Horiz. % 349.54% 275.27% 541.20% 295.67% 128.63% 117.32% 100.00%
NP 99,798 94,164 101,968 102,346 452 55,330 116,274 -2.51%
  YoY % 5.98% -7.65% -0.37% 22,542.92% -99.18% -52.41% -
  Horiz. % 85.83% 80.98% 87.70% 88.02% 0.39% 47.59% 100.00%
NP to SH 90,574 83,684 89,492 95,228 9,832 54,072 104,626 -2.37%
  YoY % 8.23% -6.49% -6.02% 868.55% -81.82% -48.32% -
  Horiz. % 86.57% 79.98% 85.54% 91.02% 9.40% 51.68% 100.00%
Tax Rate 19.74 % 17.03 % 27.14 % 16.86 % 95.23 % 12.96 % 5.69 % 23.01%
  YoY % 15.91% -37.25% 60.97% -82.30% 634.80% 127.77% -
  Horiz. % 346.92% 299.30% 476.98% 296.31% 1,673.64% 227.77% 100.00%
Total Cost 2,939,374 2,000,728 2,027,714 1,586,692 1,078,496 1,161,790 1,143,626 17.02%
  YoY % 46.92% -1.33% 27.80% 47.12% -7.17% 1.59% -
  Horiz. % 257.02% 174.95% 177.31% 138.74% 94.30% 101.59% 100.00%
Net Worth 1,311,340 1,055,949 832,483 743,278 721,013 685,009 284,890 28.95%
  YoY % 24.19% 26.84% 12.00% 3.09% 5.26% 140.45% -
  Horiz. % 460.30% 370.65% 292.21% 260.90% 253.08% 240.45% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 8,799 8,671 7,359 5,462 5,465 10,683 -
  YoY % 0.00% 1.47% 17.83% 34.73% -0.06% -48.84% -
  Horiz. % 0.00% 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 % 0.00% 8.57% 25.36% -86.09% 449.55% -0.98% -
  Horiz. % 0.00% 103.04% 94.91% 75.71% 544.17% 99.02% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,311,340 1,055,949 832,483 743,278 721,013 685,009 284,890 28.95%
  YoY % 24.19% 26.84% 12.00% 3.09% 5.26% 140.45% -
  Horiz. % 460.30% 370.65% 292.21% 260.90% 253.08% 240.45% 100.00%
NOSH 508,271 439,978 433,585 367,959 364,148 364,366 356,113 6.10%
  YoY % 15.52% 1.47% 17.83% 1.05% -0.06% 2.32% -
  Horiz. % 142.73% 123.55% 121.75% 103.33% 102.26% 102.32% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.28 % 4.49 % 4.79 % 6.06 % 0.04 % 4.55 % 9.23 % -15.83%
  YoY % -26.95% -6.26% -20.96% 15,050.00% -99.12% -50.70% -
  Horiz. % 35.54% 48.65% 51.90% 65.66% 0.43% 49.30% 100.00%
ROE 6.91 % 7.92 % 10.75 % 12.81 % 1.36 % 7.89 % 36.73 % -24.28%
  YoY % -12.75% -26.33% -16.08% 841.91% -82.76% -78.52% -
  Horiz. % 18.81% 21.56% 29.27% 34.88% 3.70% 21.48% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 597.94 476.13 491.18 459.03 296.29 334.04 353.79 9.13%
  YoY % 25.58% -3.06% 7.00% 54.93% -11.30% -5.58% -
  Horiz. % 169.01% 134.58% 138.83% 129.75% 83.75% 94.42% 100.00%
EPS 17.82 19.02 20.64 25.88 2.70 14.84 29.38 -7.99%
  YoY % -6.31% -7.85% -20.25% 858.52% -81.81% -49.49% -
  Horiz. % 60.65% 64.74% 70.25% 88.09% 9.19% 50.51% 100.00%
DPS 0.00 2.00 2.00 2.00 1.50 1.50 3.00 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -50.00% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 50.00% 50.00% 100.00%
NAPS 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 21.53%
  YoY % 7.50% 25.00% -4.95% 2.02% 5.32% 135.00% -
  Horiz. % 322.50% 300.00% 240.00% 252.50% 247.50% 235.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.53 52.06 52.93 41.98 26.82 30.25 31.31 15.79%
  YoY % 45.08% -1.64% 26.08% 56.52% -11.34% -3.39% -
  Horiz. % 241.23% 166.27% 169.05% 134.08% 85.66% 96.61% 100.00%
EPS 2.25 2.08 2.22 2.37 0.24 1.34 2.60 -2.38%
  YoY % 8.17% -6.31% -6.33% 887.50% -82.09% -48.46% -
  Horiz. % 86.54% 80.00% 85.38% 91.15% 9.23% 51.54% 100.00%
DPS 0.00 0.22 0.22 0.18 0.14 0.14 0.27 -
  YoY % 0.00% 0.00% 22.22% 28.57% 0.00% -48.15% -
  Horiz. % 0.00% 81.48% 81.48% 66.67% 51.85% 51.85% 100.00%
NAPS 0.3259 0.2624 0.2069 0.1847 0.1792 0.1702 0.0708 28.95%
  YoY % 24.20% 26.82% 12.02% 3.07% 5.29% 140.40% -
  Horiz. % 460.31% 370.62% 292.23% 260.88% 253.11% 240.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 -
P/RPS 0.39 0.39 0.45 0.29 0.36 0.37 0.50 -4.05%
  YoY % 0.00% -13.33% 55.17% -19.44% -2.70% -26.00% -
  Horiz. % 78.00% 78.00% 90.00% 58.00% 72.00% 74.00% 100.00%
P/EPS 13.08 9.67 10.71 5.14 40.00 8.22 6.06 13.67%
  YoY % 35.26% -9.71% 108.37% -87.15% 386.62% 35.64% -
  Horiz. % 215.84% 159.57% 176.73% 84.82% 660.07% 135.64% 100.00%
EY 7.65 10.34 9.34 19.46 2.50 12.16 16.51 -12.02%
  YoY % -26.02% 10.71% -52.00% 678.40% -79.44% -26.35% -
  Horiz. % 46.34% 62.63% 56.57% 117.87% 15.14% 73.65% 100.00%
DY 0.00 1.09 0.90 1.50 1.39 1.23 1.69 -
  YoY % 0.00% 21.11% -40.00% 7.91% 13.01% -27.22% -
  Horiz. % 0.00% 64.50% 53.25% 88.76% 82.25% 72.78% 100.00%
P/NAPS 0.90 0.77 1.15 0.66 0.55 0.65 2.23 -14.02%
  YoY % 16.88% -33.04% 74.24% 20.00% -15.38% -70.85% -
  Horiz. % 40.36% 34.53% 51.57% 29.60% 24.66% 29.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 -
Price 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 -
P/RPS 0.34 0.36 0.38 0.30 0.41 0.35 0.46 -4.91%
  YoY % -5.56% -5.26% 26.67% -26.83% 17.14% -23.91% -
  Horiz. % 73.91% 78.26% 82.61% 65.22% 89.13% 76.09% 100.00%
P/EPS 11.34 8.94 9.16 5.37 44.44 7.82 5.55 12.63%
  YoY % 26.85% -2.40% 70.58% -87.92% 468.29% 40.90% -
  Horiz. % 204.32% 161.08% 165.05% 96.76% 800.72% 140.90% 100.00%
EY 8.82 11.19 10.92 18.62 2.25 12.79 18.02 -11.22%
  YoY % -21.18% 2.47% -41.35% 727.56% -82.41% -29.02% -
  Horiz. % 48.95% 62.10% 60.60% 103.33% 12.49% 70.98% 100.00%
DY 0.00 1.18 1.06 1.44 1.25 1.29 1.84 -
  YoY % 0.00% 11.32% -26.39% 15.20% -3.10% -29.89% -
  Horiz. % 0.00% 64.13% 57.61% 78.26% 67.93% 70.11% 100.00%
P/NAPS 0.78 0.71 0.98 0.69 0.61 0.62 2.04 -14.79%
  YoY % 9.86% -27.55% 42.03% 13.11% -1.61% -69.61% -
  Horiz. % 38.24% 34.80% 48.04% 33.82% 29.90% 30.39% 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