Highlights

[PMETAL] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -3.34%    YoY -     4.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,901,357 3,085,394 2,208,774 2,195,344 1,749,217 1,127,501 1,152,120 22.53%
  YoY % 26.45% 39.69% 0.61% 25.50% 55.14% -2.14% -
  Horiz. % 338.62% 267.80% 191.71% 190.55% 151.83% 97.86% 100.00%
PBT 314,970 18,400 102,977 133,397 108,690 21,337 55,756 33.44%
  YoY % 1,611.80% -82.13% -22.80% 22.73% 409.39% -61.73% -
  Horiz. % 564.91% 33.00% 184.69% 239.25% 194.94% 38.27% 100.00%
Tax -39,014 50,621 183,990 -34,032 -21,138 -8,533 -10,413 24.61%
  YoY % -177.07% -72.49% 640.64% -60.99% -147.72% 18.05% -
  Horiz. % 374.66% -486.12% -1,766.88% 326.81% 203.00% 81.95% 100.00%
NP 275,956 69,021 286,968 99,365 87,552 12,804 45,342 35.10%
  YoY % 299.81% -75.95% 188.80% 13.49% 583.79% -71.76% -
  Horiz. % 608.60% 152.22% 632.89% 219.14% 193.09% 28.24% 100.00%
NP to SH 227,613 58,184 237,246 86,504 82,458 18,766 44,497 31.25%
  YoY % 291.20% -75.48% 174.26% 4.91% 339.39% -57.83% -
  Horiz. % 511.52% 130.76% 533.17% 194.40% 185.31% 42.17% 100.00%
Tax Rate 12.39 % -275.12 % -178.67 % 25.51 % 19.45 % 39.99 % 18.68 % -6.61%
  YoY % 104.50% -53.98% -800.39% 31.16% -51.36% 114.08% -
  Horiz. % 66.33% -1,472.81% -956.48% 136.56% 104.12% 214.08% 100.00%
Total Cost 3,625,401 3,016,373 1,921,806 2,095,978 1,661,665 1,114,697 1,106,777 21.86%
  YoY % 20.19% 56.96% -8.31% 26.14% 49.07% 0.72% -
  Horiz. % 327.56% 272.54% 173.64% 189.38% 150.14% 100.72% 100.00%
Net Worth 1,794,737 1,302,019 1,185,936 1,010,286 783,757 721,981 717,738 16.50%
  YoY % 37.84% 9.79% 17.39% 28.90% 8.56% 0.59% -
  Horiz. % 250.05% 181.41% 165.23% 140.76% 109.20% 100.59% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 90,961 6,781 11,889 5,856 5,710 3,646 - -
  YoY % 1,241.35% -42.96% 103.00% 2.56% 56.61% 0.00% -
  Horiz. % 2,494.57% 185.98% 326.05% 160.62% 156.61% 100.00% -
Div Payout % 39.96 % 11.66 % 5.01 % 6.77 % 6.93 % 19.43 % - % -
  YoY % 242.71% 132.73% -26.00% -2.31% -64.33% 0.00% -
  Horiz. % 205.66% 60.01% 25.78% 34.84% 35.67% 100.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,794,737 1,302,019 1,185,936 1,010,286 783,757 721,981 717,738 16.50%
  YoY % 37.84% 9.79% 17.39% 28.90% 8.56% 0.59% -
  Horiz. % 250.05% 181.41% 165.23% 140.76% 109.20% 100.59% 100.00%
NOSH 524,777 508,601 445,840 439,255 428,282 364,637 364,334 6.27%
  YoY % 3.18% 14.08% 1.50% 2.56% 17.45% 0.08% -
  Horiz. % 144.04% 139.60% 122.37% 120.56% 117.55% 100.08% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.07 % 2.24 % 12.99 % 4.53 % 5.01 % 1.14 % 3.94 % 10.23%
  YoY % 215.62% -82.76% 186.75% -9.58% 339.47% -71.07% -
  Horiz. % 179.44% 56.85% 329.70% 114.97% 127.16% 28.93% 100.00%
ROE 12.68 % 4.47 % 20.01 % 8.56 % 10.52 % 2.60 % 6.20 % 12.66%
  YoY % 183.67% -77.66% 133.76% -18.63% 304.62% -58.06% -
  Horiz. % 204.52% 72.10% 322.74% 138.06% 169.68% 41.94% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 743.43 606.64 495.42 499.79 408.43 309.21 316.23 15.30%
  YoY % 22.55% 22.45% -0.87% 22.37% 32.09% -2.22% -
  Horiz. % 235.09% 191.84% 156.66% 158.05% 129.16% 97.78% 100.00%
EPS 43.37 11.44 53.21 19.69 19.25 5.15 12.21 23.51%
  YoY % 279.11% -78.50% 170.24% 2.29% 273.79% -57.82% -
  Horiz. % 355.20% 93.69% 435.79% 161.26% 157.66% 42.18% 100.00%
DPS 17.33 1.33 2.67 1.33 1.33 1.00 0.00 -
  YoY % 1,203.01% -50.19% 100.75% 0.00% 33.00% 0.00% -
  Horiz. % 1,733.00% 133.00% 267.00% 133.00% 133.00% 100.00% -
NAPS 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 9.62%
  YoY % 33.59% -3.76% 15.65% 25.68% -7.58% 0.51% -
  Horiz. % 173.60% 129.95% 135.03% 116.75% 92.89% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 96.96 76.68 54.89 54.56 43.47 28.02 28.63 22.53%
  YoY % 26.45% 39.70% 0.60% 25.51% 55.14% -2.13% -
  Horiz. % 338.67% 267.83% 191.72% 190.57% 151.83% 97.87% 100.00%
EPS 5.66 1.45 5.90 2.15 2.05 0.47 1.11 31.18%
  YoY % 290.34% -75.42% 174.42% 4.88% 336.17% -57.66% -
  Horiz. % 509.91% 130.63% 531.53% 193.69% 184.68% 42.34% 100.00%
DPS 2.26 0.17 0.30 0.15 0.14 0.09 0.00 -
  YoY % 1,229.41% -43.33% 100.00% 7.14% 55.56% 0.00% -
  Horiz. % 2,511.11% 188.89% 333.33% 166.67% 155.56% 100.00% -
NAPS 0.4460 0.3236 0.2947 0.2511 0.1948 0.1794 0.1784 16.49%
  YoY % 37.82% 9.81% 17.36% 28.90% 8.58% 0.56% -
  Horiz. % 250.00% 181.39% 165.19% 140.75% 109.19% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 -
P/RPS 0.84 0.36 0.33 0.31 0.37 0.41 0.32 17.44%
  YoY % 133.33% 9.09% 6.45% -16.22% -9.76% 28.13% -
  Horiz. % 262.50% 112.50% 103.13% 96.88% 115.62% 128.12% 100.00%
P/EPS 14.41 19.32 3.08 7.87 7.79 24.87 8.19 9.87%
  YoY % -25.41% 527.27% -60.86% 1.03% -68.68% 203.66% -
  Horiz. % 175.95% 235.90% 37.61% 96.09% 95.12% 303.66% 100.00%
EY 6.94 5.18 32.45 12.71 12.84 4.02 12.21 -8.98%
  YoY % 33.98% -84.04% 155.31% -1.01% 219.40% -67.08% -
  Horiz. % 56.84% 42.42% 265.77% 104.10% 105.16% 32.92% 100.00%
DY 2.77 0.60 1.63 0.86 0.89 0.78 0.00 -
  YoY % 361.67% -63.19% 89.53% -3.37% 14.10% 0.00% -
  Horiz. % 355.13% 76.92% 208.97% 110.26% 114.10% 100.00% -
P/NAPS 1.83 0.86 0.62 0.67 0.82 0.65 0.51 23.72%
  YoY % 112.79% 38.71% -7.46% -18.29% 26.15% 27.45% -
  Horiz. % 358.82% 168.63% 121.57% 131.37% 160.78% 127.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 -
Price 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 -
P/RPS 0.92 0.39 0.35 0.35 0.52 0.40 0.21 27.90%
  YoY % 135.90% 11.43% 0.00% -32.69% 30.00% 90.48% -
  Horiz. % 438.10% 185.71% 166.67% 166.67% 247.62% 190.48% 100.00%
P/EPS 15.79 20.63 3.29 8.78 11.06 23.90 5.32 19.87%
  YoY % -23.46% 527.05% -62.53% -20.61% -53.72% 349.25% -
  Horiz. % 296.80% 387.78% 61.84% 165.04% 207.89% 449.25% 100.00%
EY 6.33 4.85 30.41 11.38 9.04 4.18 18.79 -16.58%
  YoY % 30.52% -84.05% 167.22% 25.88% 116.27% -77.75% -
  Horiz. % 33.69% 25.81% 161.84% 60.56% 48.11% 22.25% 100.00%
DY 2.53 0.56 1.52 0.77 0.63 0.81 0.00 -
  YoY % 351.79% -63.16% 97.40% 22.22% -22.22% 0.00% -
  Horiz. % 312.35% 69.14% 187.65% 95.06% 77.78% 100.00% -
P/NAPS 2.00 0.92 0.66 0.75 1.16 0.62 0.33 35.01%
  YoY % 117.39% 39.39% -12.00% -35.34% 87.10% 87.88% -
  Horiz. % 606.06% 278.79% 200.00% 227.27% 351.52% 187.88% 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.
 


 

333  226  537  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.285+0.015 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.04-0.01 
Partners & Brokers