Highlights

[PMETAL] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1.25%    YoY -     203.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,121,657 2,384,420 2,268,751 1,698,839 1,133,181 1,160,713 1,328,349 15.29%
  YoY % 30.92% 5.10% 33.55% 49.92% -2.37% -12.62% -
  Horiz. % 235.00% 179.50% 170.79% 127.89% 85.31% 87.38% 100.00%
PBT 8,868 100,144 123,077 103,315 40,125 34,745 444,116 -47.88%
  YoY % -91.14% -18.63% 19.13% 157.48% 15.48% -92.18% -
  Horiz. % 2.00% 22.55% 27.71% 23.26% 9.03% 7.82% 100.00%
Tax 2,707 121,684 -21,971 -13,705 -11,430 -26,208 -2,382 -
  YoY % -97.78% 653.84% -60.31% -19.90% 56.39% -1,000.25% -
  Horiz. % -113.64% -5,108.48% 922.38% 575.36% 479.85% 1,100.25% 100.00%
NP 11,575 221,828 101,106 89,610 28,695 8,537 441,734 -45.47%
  YoY % -94.78% 119.40% 12.83% 212.28% 236.13% -98.07% -
  Horiz. % 2.62% 50.22% 22.89% 20.29% 6.50% 1.93% 100.00%
NP to SH 14,959 183,899 90,291 83,493 27,476 10,476 434,347 -42.93%
  YoY % -91.87% 103.67% 8.14% 203.88% 162.28% -97.59% -
  Horiz. % 3.44% 42.34% 20.79% 19.22% 6.33% 2.41% 100.00%
Tax Rate -30.53 % -121.51 % 17.85 % 13.27 % 28.49 % 75.43 % 0.54 % -
  YoY % 74.87% -780.73% 34.51% -53.42% -62.23% 13,868.52% -
  Horiz. % -5,653.70% -22,501.85% 3,305.56% 2,457.41% 5,275.93% 13,968.52% 100.00%
Total Cost 3,110,082 2,162,592 2,167,645 1,609,229 1,104,486 1,152,176 886,615 23.24%
  YoY % 43.81% -0.23% 34.70% 45.70% -4.14% 29.95% -
  Horiz. % 350.78% 243.92% 244.49% 181.50% 124.57% 129.95% 100.00%
Net Worth 1,268,067 1,130,195 999,057 799,888 734,558 717,792 648,574 11.81%
  YoY % 12.20% 13.13% 24.90% 8.89% 2.34% 10.67% -
  Horiz. % 195.52% 174.26% 154.04% 123.33% 113.26% 110.67% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,185 13,727 8,725 8,600 6,395 6,376 7,206 5.93%
  YoY % -25.80% 57.32% 1.45% 34.49% 0.30% -11.52% -
  Horiz. % 141.34% 190.48% 121.08% 119.35% 88.75% 88.48% 100.00%
Div Payout % 68.09 % 7.46 % 9.66 % 10.30 % 23.28 % 60.87 % 1.66 % 85.60%
  YoY % 812.73% -22.77% -6.21% -55.76% -61.75% 3,566.87% -
  Horiz. % 4,101.81% 449.40% 581.93% 620.48% 1,402.41% 3,666.87% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,268,067 1,130,195 999,057 799,888 734,558 717,792 648,574 11.81%
  YoY % 12.20% 13.13% 24.90% 8.89% 2.34% 10.67% -
  Horiz. % 195.52% 174.26% 154.04% 123.33% 113.26% 110.67% 100.00%
NOSH 509,264 457,568 436,269 430,047 365,452 364,361 360,319 5.93%
  YoY % 11.30% 4.88% 1.45% 17.68% 0.30% 1.12% -
  Horiz. % 141.34% 126.99% 121.08% 119.35% 101.42% 101.12% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.37 % 9.30 % 4.46 % 5.27 % 2.53 % 0.74 % 33.25 % -52.72%
  YoY % -96.02% 108.52% -15.37% 108.30% 241.89% -97.77% -
  Horiz. % 1.11% 27.97% 13.41% 15.85% 7.61% 2.23% 100.00%
ROE 1.18 % 16.27 % 9.04 % 10.44 % 3.74 % 1.46 % 66.97 % -48.96%
  YoY % -92.75% 79.98% -13.41% 179.14% 156.16% -97.82% -
  Horiz. % 1.76% 24.29% 13.50% 15.59% 5.58% 2.18% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 612.97 521.11 520.03 395.04 310.08 318.56 368.66 8.84%
  YoY % 17.63% 0.21% 31.64% 27.40% -2.66% -13.59% -
  Horiz. % 166.27% 141.35% 141.06% 107.16% 84.11% 86.41% 100.00%
EPS 2.94 40.29 20.72 21.87 7.53 2.87 121.04 -46.15%
  YoY % -92.70% 94.45% -5.26% 190.44% 162.37% -97.63% -
  Horiz. % 2.43% 33.29% 17.12% 18.07% 6.22% 2.37% 100.00%
DPS 2.00 3.00 2.00 2.00 1.75 1.75 2.00 -
  YoY % -33.33% 50.00% 0.00% 14.29% 0.00% -12.50% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 87.50% 87.50% 100.00%
NAPS 2.4900 2.4700 2.2900 1.8600 2.0100 1.9700 1.8000 5.55%
  YoY % 0.81% 7.86% 23.12% -7.46% 2.03% 9.44% -
  Horiz. % 138.33% 137.22% 127.22% 103.33% 111.67% 109.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.58 59.26 56.38 42.22 28.16 28.85 33.01 15.29%
  YoY % 30.91% 5.11% 33.54% 49.93% -2.39% -12.60% -
  Horiz. % 235.02% 179.52% 170.80% 127.90% 85.31% 87.40% 100.00%
EPS 0.37 4.57 2.24 2.08 0.68 0.26 10.79 -42.97%
  YoY % -91.90% 104.02% 7.69% 205.88% 161.54% -97.59% -
  Horiz. % 3.43% 42.35% 20.76% 19.28% 6.30% 2.41% 100.00%
DPS 0.25 0.34 0.22 0.21 0.16 0.16 0.18 5.62%
  YoY % -26.47% 54.55% 4.76% 31.25% 0.00% -11.11% -
  Horiz. % 138.89% 188.89% 122.22% 116.67% 88.89% 88.89% 100.00%
NAPS 0.3151 0.2809 0.2483 0.1988 0.1826 0.1784 0.1612 11.81%
  YoY % 12.18% 13.13% 24.90% 8.87% 2.35% 10.67% -
  Horiz. % 195.47% 174.26% 154.03% 123.33% 113.28% 110.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3200 1.9100 1.7600 2.6200 1.2000 0.6400 1.5900 -
P/RPS 0.38 0.37 0.34 0.66 0.39 0.20 0.43 -2.04%
  YoY % 2.70% 8.82% -48.48% 69.23% 95.00% -53.49% -
  Horiz. % 88.37% 86.05% 79.07% 153.49% 90.70% 46.51% 100.00%
P/EPS 78.98 4.75 8.50 13.49 15.96 22.26 1.32 97.65%
  YoY % 1,562.74% -44.12% -36.99% -15.48% -28.30% 1,586.36% -
  Horiz. % 5,983.33% 359.85% 643.94% 1,021.97% 1,209.09% 1,686.36% 100.00%
EY 1.27 21.04 11.76 7.41 6.27 4.49 75.81 -49.38%
  YoY % -93.96% 78.91% 58.70% 18.18% 39.64% -94.08% -
  Horiz. % 1.68% 27.75% 15.51% 9.77% 8.27% 5.92% 100.00%
DY 0.86 1.57 1.14 0.76 1.46 2.73 1.26 -6.16%
  YoY % -45.22% 37.72% 50.00% -47.95% -46.52% 116.67% -
  Horiz. % 68.25% 124.60% 90.48% 60.32% 115.87% 216.67% 100.00%
P/NAPS 0.93 0.77 0.77 1.41 0.60 0.32 0.88 0.92%
  YoY % 20.78% 0.00% -45.39% 135.00% 87.50% -63.64% -
  Horiz. % 105.68% 87.50% 87.50% 160.23% 68.18% 36.36% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 2.3000 1.7600 1.9200 2.1500 1.2000 0.6400 1.3200 -
P/RPS 0.38 0.34 0.37 0.54 0.39 0.20 0.36 0.90%
  YoY % 11.76% -8.11% -31.48% 38.46% 95.00% -44.44% -
  Horiz. % 105.56% 94.44% 102.78% 150.00% 108.33% 55.56% 100.00%
P/EPS 78.30 4.38 9.28 11.07 15.96 22.26 1.10 103.44%
  YoY % 1,687.67% -52.80% -16.17% -30.64% -28.30% 1,923.64% -
  Horiz. % 7,118.18% 398.18% 843.64% 1,006.36% 1,450.91% 2,023.64% 100.00%
EY 1.28 22.84 10.78 9.03 6.27 4.49 91.32 -50.87%
  YoY % -94.40% 111.87% 19.38% 44.02% 39.64% -95.08% -
  Horiz. % 1.40% 25.01% 11.80% 9.89% 6.87% 4.92% 100.00%
DY 0.87 1.70 1.04 0.93 1.46 2.73 1.52 -8.87%
  YoY % -48.82% 63.46% 11.83% -36.30% -46.52% 79.61% -
  Horiz. % 57.24% 111.84% 68.42% 61.18% 96.05% 179.61% 100.00%
P/NAPS 0.92 0.71 0.84 1.16 0.60 0.32 0.73 3.93%
  YoY % 29.58% -15.48% -27.59% 93.33% 87.50% -56.16% -
  Horiz. % 126.03% 97.26% 115.07% 158.90% 82.19% 43.84% 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