Highlights

[PMETAL] YoY Annualized Quarter Result on 2006-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     63.93%    YoY -     60.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,127,501 1,152,120 1,278,588 640,088 419,428 403,741 433,588 17.25%
  YoY % -2.14% -9.89% 99.75% 52.61% 3.89% -6.88% -
  Horiz. % 260.04% 265.72% 294.89% 147.63% 96.73% 93.12% 100.00%
PBT 21,337 55,756 579,945 16,882 9,128 10,274 14,937 6.12%
  YoY % -61.73% -90.39% 3,335.15% 84.95% -11.16% -31.21% -
  Horiz. % 142.85% 373.27% 3,882.52% 113.02% 61.11% 68.79% 100.00%
Tax -8,533 -10,413 -16,228 -3,078 -1,669 -2,706 -8,702 -0.33%
  YoY % 18.05% 35.83% -427.11% -84.42% 38.33% 68.90% -
  Horiz. % 98.05% 119.66% 186.47% 35.38% 19.18% 31.10% 100.00%
NP 12,804 45,342 563,717 13,804 7,458 7,568 6,234 12.73%
  YoY % -71.76% -91.96% 3,983.72% 85.07% -1.44% 21.39% -
  Horiz. % 205.37% 727.27% 9,041.66% 221.41% 119.63% 121.39% 100.00%
NP to SH 18,766 44,497 553,724 11,058 6,892 7,568 6,234 20.14%
  YoY % -57.83% -91.96% 4,907.15% 60.46% -8.93% 21.39% -
  Horiz. % 301.01% 713.71% 8,881.37% 177.37% 110.54% 121.39% 100.00%
Tax Rate 39.99 % 18.68 % 2.80 % 18.24 % 18.29 % 26.34 % 58.26 % -6.07%
  YoY % 114.08% 567.14% -84.65% -0.27% -30.56% -54.79% -
  Horiz. % 68.64% 32.06% 4.81% 31.31% 31.39% 45.21% 100.00%
Total Cost 1,114,697 1,106,777 714,870 626,284 411,969 396,173 427,353 17.31%
  YoY % 0.72% 54.82% 14.14% 52.02% 3.99% -7.30% -
  Horiz. % 260.84% 258.98% 167.28% 146.55% 96.40% 92.70% 100.00%
Net Worth 721,981 717,738 638,857 204,948 0 147,486 133,331 32.48%
  YoY % 0.59% 12.35% 211.72% 0.00% 0.00% 10.62% -
  Horiz. % 541.49% 538.31% 479.15% 153.71% 0.00% 110.62% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,646 - - - - 5,107 2,503 6.46%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 103.99% -
  Horiz. % 145.63% 0.00% 0.00% 0.00% 0.00% 203.99% 100.00%
Div Payout % 19.43 % - % - % - % - % 67.49 % 40.16 % -11.39%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 68.05% -
  Horiz. % 48.38% 0.00% 0.00% 0.00% 0.00% 168.05% 100.00%
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 721,981 717,738 638,857 204,948 0 147,486 133,331 32.48%
  YoY % 0.59% 12.35% 211.72% 0.00% 0.00% 10.62% -
  Horiz. % 541.49% 538.31% 479.15% 153.71% 0.00% 110.62% 100.00%
NOSH 364,637 364,334 358,908 320,231 191,739 63,847 62,597 34.10%
  YoY % 0.08% 1.51% 12.08% 67.01% 200.31% 2.00% -
  Horiz. % 582.52% 582.03% 573.36% 511.58% 306.31% 102.00% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.14 % 3.94 % 44.09 % 2.16 % 1.78 % 1.87 % 1.44 % -3.82%
  YoY % -71.07% -91.06% 1,941.20% 21.35% -4.81% 29.86% -
  Horiz. % 79.17% 273.61% 3,061.81% 150.00% 123.61% 129.86% 100.00%
ROE 2.60 % 6.20 % 86.67 % 5.40 % - % 5.13 % 4.68 % -9.32%
  YoY % -58.06% -92.85% 1,505.00% 0.00% 0.00% 9.62% -
  Horiz. % 55.56% 132.48% 1,851.92% 115.38% 0.00% 109.62% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 309.21 316.23 356.24 199.88 218.75 632.36 692.67 -12.57%
  YoY % -2.22% -11.23% 78.23% -8.63% -65.41% -8.71% -
  Horiz. % 44.64% 45.65% 51.43% 28.86% 31.58% 91.29% 100.00%
EPS 5.15 12.21 154.28 3.45 2.16 11.85 9.85 -10.24%
  YoY % -57.82% -92.09% 4,371.88% 59.72% -81.77% 20.30% -
  Horiz. % 52.28% 123.96% 1,566.29% 35.03% 21.93% 120.30% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 8.00 4.00 -20.61%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 25.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 1.9800 1.9700 1.7800 0.6400 0.0000 2.3100 2.1300 -1.21%
  YoY % 0.51% 10.67% 178.12% 0.00% 0.00% 8.45% -
  Horiz. % 92.96% 92.49% 83.57% 30.05% 0.00% 108.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.92 28.53 31.66 15.85 10.39 10.00 10.74 17.24%
  YoY % -2.14% -9.89% 99.75% 52.55% 3.90% -6.89% -
  Horiz. % 259.96% 265.64% 294.79% 147.58% 96.74% 93.11% 100.00%
EPS 0.46 1.10 13.71 0.27 0.17 0.19 0.15 20.51%
  YoY % -58.18% -91.98% 4,977.78% 58.82% -10.53% 26.67% -
  Horiz. % 306.67% 733.33% 9,140.00% 180.00% 113.33% 126.67% 100.00%
DPS 0.09 0.00 0.00 0.00 0.00 0.13 0.06 6.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 116.67% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 0.00% 216.67% 100.00%
NAPS 0.1788 0.1777 0.1582 0.0508 0.0000 0.0365 0.0330 32.49%
  YoY % 0.62% 12.33% 211.42% 0.00% 0.00% 10.61% -
  Horiz. % 541.82% 538.48% 479.39% 153.94% 0.00% 110.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.2800 1.0000 1.5600 0.4100 0.3000 0.5200 0.5100 -
P/RPS 0.41 0.32 0.44 0.21 0.14 0.08 0.07 34.22%
  YoY % 28.13% -27.27% 109.52% 50.00% 75.00% 14.29% -
  Horiz. % 585.71% 457.14% 628.57% 300.00% 200.00% 114.29% 100.00%
P/EPS 24.87 8.19 1.01 11.87 8.35 4.39 5.12 30.11%
  YoY % 203.66% 710.89% -91.49% 42.16% 90.21% -14.26% -
  Horiz. % 485.74% 159.96% 19.73% 231.84% 163.09% 85.74% 100.00%
EY 4.02 12.21 98.90 8.42 11.98 22.79 19.53 -23.14%
  YoY % -67.08% -87.65% 1,074.58% -29.72% -47.43% 16.69% -
  Horiz. % 20.58% 62.52% 506.40% 43.11% 61.34% 116.69% 100.00%
DY 0.78 0.00 0.00 0.00 0.00 15.38 7.84 -31.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 96.17% -
  Horiz. % 9.95% 0.00% 0.00% 0.00% 0.00% 196.17% 100.00%
P/NAPS 0.65 0.51 0.88 0.64 0.00 0.23 0.24 18.05%
  YoY % 27.45% -42.05% 37.50% 0.00% 0.00% -4.17% -
  Horiz. % 270.83% 212.50% 366.67% 266.67% 0.00% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 -
Price 1.2300 0.6500 1.6500 0.5000 0.2800 0.4900 0.9900 -
P/RPS 0.40 0.21 0.46 0.25 0.13 0.08 0.14 19.10%
  YoY % 90.48% -54.35% 84.00% 92.31% 62.50% -42.86% -
  Horiz. % 285.71% 150.00% 328.57% 178.57% 92.86% 57.14% 100.00%
P/EPS 23.90 5.32 1.07 14.48 7.79 4.13 9.94 15.73%
  YoY % 349.25% 397.20% -92.61% 85.88% 88.62% -58.45% -
  Horiz. % 240.44% 53.52% 10.76% 145.67% 78.37% 41.55% 100.00%
EY 4.18 18.79 93.50 6.91 12.84 24.19 10.06 -13.61%
  YoY % -77.75% -79.90% 1,253.11% -46.18% -46.92% 140.46% -
  Horiz. % 41.55% 186.78% 929.42% 68.69% 127.63% 240.46% 100.00%
DY 0.81 0.00 0.00 0.00 0.00 16.33 4.04 -23.48%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 304.21% -
  Horiz. % 20.05% 0.00% 0.00% 0.00% 0.00% 404.21% 100.00%
P/NAPS 0.62 0.33 0.93 0.78 0.00 0.21 0.46 5.10%
  YoY % 87.88% -64.52% 19.23% 0.00% 0.00% -54.35% -
  Horiz. % 134.78% 71.74% 202.17% 169.57% 0.00% 45.65% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers