Highlights

[PMETAL] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     155.82%    YoY -     -81.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,047,446 1,064,841 844,519 539,474 608,560 629,950 265,988 25.64%
  YoY % -1.63% 26.09% 56.54% -11.35% -3.40% 136.83% -
  Horiz. % 393.79% 400.33% 317.50% 202.82% 228.79% 236.83% 100.00%
PBT 56,744 69,980 61,551 4,741 31,783 61,647 6,195 44.60%
  YoY % -18.91% 13.69% 1,198.27% -85.08% -48.44% 895.11% -
  Horiz. % 915.96% 1,129.62% 993.56% 76.53% 513.04% 995.11% 100.00%
Tax -9,662 -18,996 -10,378 -4,515 -4,118 -3,510 -974 46.53%
  YoY % 49.14% -83.04% -129.86% -9.64% -17.32% -260.37% -
  Horiz. % 991.99% 1,950.31% 1,065.50% 463.55% 422.79% 360.37% 100.00%
NP 47,082 50,984 51,173 226 27,665 58,137 5,221 44.22%
  YoY % -7.65% -0.37% 22,542.92% -99.18% -52.41% 1,013.52% -
  Horiz. % 901.78% 976.52% 980.14% 4.33% 529.88% 1,113.52% 100.00%
NP to SH 41,842 44,746 47,614 4,916 27,036 52,313 3,373 52.09%
  YoY % -6.49% -6.02% 868.55% -81.82% -48.32% 1,450.93% -
  Horiz. % 1,240.50% 1,326.59% 1,411.62% 145.75% 801.54% 1,550.93% 100.00%
Tax Rate 17.03 % 27.14 % 16.86 % 95.23 % 12.96 % 5.69 % 15.72 % 1.34%
  YoY % -37.25% 60.97% -82.30% 634.80% 127.77% -63.80% -
  Horiz. % 108.33% 172.65% 107.25% 605.79% 82.44% 36.20% 100.00%
Total Cost 1,000,364 1,013,857 793,346 539,248 580,895 571,813 260,767 25.09%
  YoY % -1.33% 27.80% 47.12% -7.17% 1.59% 119.28% -
  Horiz. % 383.62% 388.80% 304.24% 206.79% 222.76% 219.28% 100.00%
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
  YoY % 26.84% 12.00% 3.09% 5.26% 140.45% 40.77% -
  Horiz. % 521.77% 411.35% 367.27% 356.27% 338.48% 140.77% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,399 4,335 3,679 2,731 2,732 5,341 - -
  YoY % 1.47% 17.83% 34.73% -0.06% -48.84% 0.00% -
  Horiz. % 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 % 8.57% 25.36% -86.09% 449.55% -0.98% 0.00% -
  Horiz. % 103.04% 94.91% 75.71% 544.17% 99.02% 100.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
  YoY % 26.84% 12.00% 3.09% 5.26% 140.45% 40.77% -
  Horiz. % 521.77% 411.35% 367.27% 356.27% 338.48% 140.77% 100.00%
NOSH 439,978 433,585 367,959 364,148 364,366 356,113 321,238 5.38%
  YoY % 1.47% 17.83% 1.05% -0.06% 2.32% 10.86% -
  Horiz. % 136.96% 134.97% 114.54% 113.36% 113.43% 110.86% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.49 % 4.79 % 6.06 % 0.04 % 4.55 % 9.23 % 1.96 % 14.80%
  YoY % -6.26% -20.96% 15,050.00% -99.12% -50.70% 370.92% -
  Horiz. % 229.08% 244.39% 309.18% 2.04% 232.14% 470.92% 100.00%
ROE 3.96 % 5.38 % 6.41 % 0.68 % 3.95 % 18.36 % 1.67 % 15.46%
  YoY % -26.39% -16.07% 842.65% -82.78% -78.49% 999.40% -
  Horiz. % 237.13% 322.16% 383.83% 40.72% 236.53% 1,099.40% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 238.07 245.59 229.51 148.15 167.02 176.90 82.80 19.23%
  YoY % -3.06% 7.01% 54.92% -11.30% -5.59% 113.65% -
  Horiz. % 287.52% 296.61% 277.19% 178.93% 201.71% 213.65% 100.00%
EPS 9.51 10.32 12.94 1.35 7.42 14.69 1.05 44.33%
  YoY % -7.85% -20.25% 858.52% -81.81% -49.49% 1,299.05% -
  Horiz. % 905.71% 982.86% 1,232.38% 128.57% 706.67% 1,399.05% 100.00%
DPS 1.00 1.00 1.00 0.75 0.75 1.50 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 50.00% 50.00% 100.00% -
NAPS 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 0.6300 24.95%
  YoY % 25.00% -4.95% 2.02% 5.32% 135.00% 26.98% -
  Horiz. % 380.95% 304.76% 320.63% 314.29% 298.41% 126.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.03 26.46 20.99 13.41 15.12 15.65 6.61 25.64%
  YoY % -1.63% 26.06% 56.52% -11.31% -3.39% 136.76% -
  Horiz. % 393.80% 400.30% 317.55% 202.87% 228.74% 236.76% 100.00%
EPS 1.04 1.11 1.18 0.12 0.67 1.30 0.08 53.28%
  YoY % -6.31% -5.93% 883.33% -82.09% -48.46% 1,525.00% -
  Horiz. % 1,300.00% 1,387.50% 1,475.00% 150.00% 837.50% 1,625.00% 100.00%
DPS 0.11 0.11 0.09 0.07 0.07 0.13 0.00 -
  YoY % 0.00% 22.22% 28.57% 0.00% -46.15% 0.00% -
  Horiz. % 84.62% 84.62% 69.23% 53.85% 53.85% 100.00% -
NAPS 0.2624 0.2069 0.1847 0.1792 0.1702 0.0708 0.0503 31.66%
  YoY % 26.82% 12.02% 3.07% 5.29% 140.40% 40.76% -
  Horiz. % 521.67% 411.33% 367.20% 356.26% 338.37% 140.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 0.4100 -
P/RPS 0.77 0.90 0.58 0.73 0.73 1.01 0.50 7.45%
  YoY % -14.44% 55.17% -20.55% 0.00% -27.72% 102.00% -
  Horiz. % 154.00% 180.00% 116.00% 146.00% 146.00% 202.00% 100.00%
P/EPS 19.35 21.41 10.28 80.00 16.44 12.12 39.05 -11.03%
  YoY % -9.62% 108.27% -87.15% 386.62% 35.64% -68.96% -
  Horiz. % 49.55% 54.83% 26.33% 204.87% 42.10% 31.04% 100.00%
EY 5.17 4.67 9.73 1.25 6.08 8.25 2.56 12.42%
  YoY % 10.71% -52.00% 678.40% -79.44% -26.30% 222.27% -
  Horiz. % 201.95% 182.42% 380.08% 48.83% 237.50% 322.27% 100.00%
DY 0.54 0.45 0.75 0.69 0.61 0.84 0.00 -
  YoY % 20.00% -40.00% 8.70% 13.11% -27.38% 0.00% -
  Horiz. % 64.29% 53.57% 89.29% 82.14% 72.62% 100.00% -
P/NAPS 0.77 1.15 0.66 0.55 0.65 2.23 0.65 2.86%
  YoY % -33.04% 74.24% 20.00% -15.38% -70.85% 243.08% -
  Horiz. % 118.46% 176.92% 101.54% 84.62% 100.00% 343.08% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 -
Price 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 0.3800 -
P/RPS 0.71 0.77 0.61 0.81 0.69 0.92 0.46 7.49%
  YoY % -7.79% 26.23% -24.69% 17.39% -25.00% 100.00% -
  Horiz. % 154.35% 167.39% 132.61% 176.09% 150.00% 200.00% 100.00%
P/EPS 17.88 18.31 10.74 88.89 15.63 11.10 36.19 -11.08%
  YoY % -2.35% 70.48% -87.92% 468.71% 40.81% -69.33% -
  Horiz. % 49.41% 50.59% 29.68% 245.62% 43.19% 30.67% 100.00%
EY 5.59 5.46 9.31 1.13 6.40 9.01 2.76 12.47%
  YoY % 2.38% -41.35% 723.89% -82.34% -28.97% 226.45% -
  Horiz. % 202.54% 197.83% 337.32% 40.94% 231.88% 326.45% 100.00%
DY 0.59 0.53 0.72 0.62 0.65 0.92 0.00 -
  YoY % 11.32% -26.39% 16.13% -4.62% -29.35% 0.00% -
  Horiz. % 64.13% 57.61% 78.26% 67.39% 70.65% 100.00% -
P/NAPS 0.71 0.98 0.69 0.61 0.62 2.04 0.60 2.84%
  YoY % -27.55% 42.03% 13.11% -1.61% -69.61% 240.00% -
  Horiz. % 118.33% 163.33% 115.00% 101.67% 103.33% 340.00% 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 
Partners & Brokers