Highlights

[PMETAL] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     90.87%    YoY -     -57.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,208,774 2,195,344 1,749,217 1,127,501 1,152,120 1,278,588 640,088 22.91%
  YoY % 0.61% 25.50% 55.14% -2.14% -9.89% 99.75% -
  Horiz. % 345.07% 342.98% 273.28% 176.15% 179.99% 199.75% 100.00%
PBT 102,977 133,397 108,690 21,337 55,756 579,945 16,882 35.13%
  YoY % -22.80% 22.73% 409.39% -61.73% -90.39% 3,335.15% -
  Horiz. % 609.96% 790.14% 643.80% 126.39% 330.26% 3,435.15% 100.00%
Tax 183,990 -34,032 -21,138 -8,533 -10,413 -16,228 -3,078 -
  YoY % 640.64% -60.99% -147.72% 18.05% 35.83% -427.11% -
  Horiz. % -5,976.31% 1,105.41% 686.62% 277.18% 338.24% 527.11% 100.00%
NP 286,968 99,365 87,552 12,804 45,342 563,717 13,804 65.74%
  YoY % 188.80% 13.49% 583.79% -71.76% -91.96% 3,983.72% -
  Horiz. % 2,078.88% 719.83% 634.25% 92.76% 328.47% 4,083.72% 100.00%
NP to SH 237,246 86,504 82,458 18,766 44,497 553,724 11,058 66.61%
  YoY % 174.26% 4.91% 339.39% -57.83% -91.96% 4,907.15% -
  Horiz. % 2,145.35% 782.23% 745.65% 169.70% 402.38% 5,007.15% 100.00%
Tax Rate -178.67 % 25.51 % 19.45 % 39.99 % 18.68 % 2.80 % 18.24 % -
  YoY % -800.39% 31.16% -51.36% 114.08% 567.14% -84.65% -
  Horiz. % -979.55% 139.86% 106.63% 219.24% 102.41% 15.35% 100.00%
Total Cost 1,921,806 2,095,978 1,661,665 1,114,697 1,106,777 714,870 626,284 20.53%
  YoY % -8.31% 26.14% 49.07% 0.72% 54.82% 14.14% -
  Horiz. % 306.86% 334.67% 265.32% 177.99% 176.72% 114.14% 100.00%
Net Worth 1,185,936 1,010,286 783,757 721,981 717,738 638,857 204,948 33.95%
  YoY % 17.39% 28.90% 8.56% 0.59% 12.35% 211.72% -
  Horiz. % 578.65% 492.95% 382.42% 352.28% 350.20% 311.72% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,889 5,856 5,710 3,646 - - - -
  YoY % 103.00% 2.56% 56.61% 0.00% 0.00% 0.00% -
  Horiz. % 326.05% 160.62% 156.61% 100.00% - - -
Div Payout % 5.01 % 6.77 % 6.93 % 19.43 % - % - % - % -
  YoY % -26.00% -2.31% -64.33% 0.00% 0.00% 0.00% -
  Horiz. % 25.78% 34.84% 35.67% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,185,936 1,010,286 783,757 721,981 717,738 638,857 204,948 33.95%
  YoY % 17.39% 28.90% 8.56% 0.59% 12.35% 211.72% -
  Horiz. % 578.65% 492.95% 382.42% 352.28% 350.20% 311.72% 100.00%
NOSH 445,840 439,255 428,282 364,637 364,334 358,908 320,231 5.66%
  YoY % 1.50% 2.56% 17.45% 0.08% 1.51% 12.08% -
  Horiz. % 139.22% 137.17% 133.74% 113.87% 113.77% 112.08% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.99 % 4.53 % 5.01 % 1.14 % 3.94 % 44.09 % 2.16 % 34.82%
  YoY % 186.75% -9.58% 339.47% -71.07% -91.06% 1,941.20% -
  Horiz. % 601.39% 209.72% 231.94% 52.78% 182.41% 2,041.20% 100.00%
ROE 20.01 % 8.56 % 10.52 % 2.60 % 6.20 % 86.67 % 5.40 % 24.37%
  YoY % 133.76% -18.63% 304.62% -58.06% -92.85% 1,505.00% -
  Horiz. % 370.56% 158.52% 194.81% 48.15% 114.81% 1,605.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 495.42 499.79 408.43 309.21 316.23 356.24 199.88 16.32%
  YoY % -0.87% 22.37% 32.09% -2.22% -11.23% 78.23% -
  Horiz. % 247.86% 250.05% 204.34% 154.70% 158.21% 178.23% 100.00%
EPS 53.21 19.69 19.25 5.15 12.21 154.28 3.45 57.71%
  YoY % 170.24% 2.29% 273.79% -57.82% -92.09% 4,371.88% -
  Horiz. % 1,542.32% 570.72% 557.97% 149.28% 353.91% 4,471.88% 100.00%
DPS 2.67 1.33 1.33 1.00 0.00 0.00 0.00 -
  YoY % 100.75% 0.00% 33.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.00% 133.00% 133.00% 100.00% - - -
NAPS 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 0.6400 26.77%
  YoY % 15.65% 25.68% -7.58% 0.51% 10.67% 178.12% -
  Horiz. % 415.62% 359.38% 285.94% 309.38% 307.81% 278.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.89 54.56 43.47 28.02 28.63 31.78 15.91 22.90%
  YoY % 0.60% 25.51% 55.14% -2.13% -9.91% 99.75% -
  Horiz. % 345.00% 342.93% 273.22% 176.12% 179.95% 199.75% 100.00%
EPS 5.90 2.15 2.05 0.47 1.11 13.76 0.27 67.13%
  YoY % 174.42% 4.88% 336.17% -57.66% -91.93% 4,996.30% -
  Horiz. % 2,185.19% 796.30% 759.26% 174.07% 411.11% 5,096.30% 100.00%
DPS 0.30 0.15 0.14 0.09 0.00 0.00 0.00 -
  YoY % 100.00% 7.14% 55.56% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 166.67% 155.56% 100.00% - - -
NAPS 0.2947 0.2511 0.1948 0.1794 0.1784 0.1588 0.0509 33.97%
  YoY % 17.36% 28.90% 8.58% 0.56% 12.34% 211.98% -
  Horiz. % 578.98% 493.32% 382.71% 352.46% 350.49% 311.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 0.4100 -
P/RPS 0.33 0.31 0.37 0.41 0.32 0.44 0.21 7.82%
  YoY % 6.45% -16.22% -9.76% 28.13% -27.27% 109.52% -
  Horiz. % 157.14% 147.62% 176.19% 195.24% 152.38% 209.52% 100.00%
P/EPS 3.08 7.87 7.79 24.87 8.19 1.01 11.87 -20.12%
  YoY % -60.86% 1.03% -68.68% 203.66% 710.89% -91.49% -
  Horiz. % 25.95% 66.30% 65.63% 209.52% 69.00% 8.51% 100.00%
EY 32.45 12.71 12.84 4.02 12.21 98.90 8.42 25.19%
  YoY % 155.31% -1.01% 219.40% -67.08% -87.65% 1,074.58% -
  Horiz. % 385.39% 150.95% 152.49% 47.74% 145.01% 1,174.58% 100.00%
DY 1.63 0.86 0.89 0.78 0.00 0.00 0.00 -
  YoY % 89.53% -3.37% 14.10% 0.00% 0.00% 0.00% -
  Horiz. % 208.97% 110.26% 114.10% 100.00% - - -
P/NAPS 0.62 0.67 0.82 0.65 0.51 0.88 0.64 -0.53%
  YoY % -7.46% -18.29% 26.15% 27.45% -42.05% 37.50% -
  Horiz. % 96.88% 104.69% 128.12% 101.56% 79.69% 137.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 -
Price 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 0.5000 -
P/RPS 0.35 0.35 0.52 0.40 0.21 0.46 0.25 5.76%
  YoY % 0.00% -32.69% 30.00% 90.48% -54.35% 84.00% -
  Horiz. % 140.00% 140.00% 208.00% 160.00% 84.00% 184.00% 100.00%
P/EPS 3.29 8.78 11.06 23.90 5.32 1.07 14.48 -21.87%
  YoY % -62.53% -20.61% -53.72% 349.25% 397.20% -92.61% -
  Horiz. % 22.72% 60.64% 76.38% 165.06% 36.74% 7.39% 100.00%
EY 30.41 11.38 9.04 4.18 18.79 93.50 6.91 27.98%
  YoY % 167.22% 25.88% 116.27% -77.75% -79.90% 1,253.11% -
  Horiz. % 440.09% 164.69% 130.82% 60.49% 271.92% 1,353.11% 100.00%
DY 1.52 0.77 0.63 0.81 0.00 0.00 0.00 -
  YoY % 97.40% 22.22% -22.22% 0.00% 0.00% 0.00% -
  Horiz. % 187.65% 95.06% 77.78% 100.00% - - -
P/NAPS 0.66 0.75 1.16 0.62 0.33 0.93 0.78 -2.74%
  YoY % -12.00% -35.34% 87.10% 87.88% -64.52% 19.23% -
  Horiz. % 84.62% 96.15% 148.72% 79.49% 42.31% 119.23% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers