Highlights

[PMETAL] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     47.00%    YoY -     868.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,519,586 1,047,446 1,064,841 844,519 539,474 608,560 629,950 15.79%
  YoY % 45.08% -1.63% 26.09% 56.54% -11.35% -3.40% -
  Horiz. % 241.22% 166.27% 169.04% 134.06% 85.64% 96.60% 100.00%
PBT 62,168 56,744 69,980 61,551 4,741 31,783 61,647 0.14%
  YoY % 9.56% -18.91% 13.69% 1,198.27% -85.08% -48.44% -
  Horiz. % 100.85% 92.05% 113.52% 99.84% 7.69% 51.56% 100.00%
Tax -12,269 -9,662 -18,996 -10,378 -4,515 -4,118 -3,510 23.17%
  YoY % -26.98% 49.14% -83.04% -129.86% -9.64% -17.32% -
  Horiz. % 349.54% 275.27% 541.20% 295.67% 128.63% 117.32% 100.00%
NP 49,899 47,082 50,984 51,173 226 27,665 58,137 -2.51%
  YoY % 5.98% -7.65% -0.37% 22,542.92% -99.18% -52.41% -
  Horiz. % 85.83% 80.98% 87.70% 88.02% 0.39% 47.59% 100.00%
NP to SH 45,287 41,842 44,746 47,614 4,916 27,036 52,313 -2.37%
  YoY % 8.23% -6.49% -6.02% 868.55% -81.82% -48.32% -
  Horiz. % 86.57% 79.98% 85.54% 91.02% 9.40% 51.68% 100.00%
Tax Rate 19.74 % 17.03 % 27.14 % 16.86 % 95.23 % 12.96 % 5.69 % 23.01%
  YoY % 15.91% -37.25% 60.97% -82.30% 634.80% 127.77% -
  Horiz. % 346.92% 299.30% 476.98% 296.31% 1,673.64% 227.77% 100.00%
Total Cost 1,469,687 1,000,364 1,013,857 793,346 539,248 580,895 571,813 17.02%
  YoY % 46.92% -1.33% 27.80% 47.12% -7.17% 1.59% -
  Horiz. % 257.02% 174.95% 177.31% 138.74% 94.30% 101.59% 100.00%
Net Worth 1,311,340 1,055,949 832,483 743,278 721,013 685,009 284,890 28.95%
  YoY % 24.19% 26.84% 12.00% 3.09% 5.26% 140.45% -
  Horiz. % 460.30% 370.65% 292.21% 260.90% 253.08% 240.45% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,399 4,335 3,679 2,731 2,732 5,341 -
  YoY % 0.00% 1.47% 17.83% 34.73% -0.06% -48.84% -
  Horiz. % 0.00% 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 % 0.00% 8.57% 25.36% -86.09% 449.55% -0.98% -
  Horiz. % 0.00% 103.04% 94.91% 75.71% 544.17% 99.02% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,311,340 1,055,949 832,483 743,278 721,013 685,009 284,890 28.95%
  YoY % 24.19% 26.84% 12.00% 3.09% 5.26% 140.45% -
  Horiz. % 460.30% 370.65% 292.21% 260.90% 253.08% 240.45% 100.00%
NOSH 508,271 439,978 433,585 367,959 364,148 364,366 356,113 6.10%
  YoY % 15.52% 1.47% 17.83% 1.05% -0.06% 2.32% -
  Horiz. % 142.73% 123.55% 121.75% 103.33% 102.26% 102.32% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.28 % 4.49 % 4.79 % 6.06 % 0.04 % 4.55 % 9.23 % -15.83%
  YoY % -26.95% -6.26% -20.96% 15,050.00% -99.12% -50.70% -
  Horiz. % 35.54% 48.65% 51.90% 65.66% 0.43% 49.30% 100.00%
ROE 3.45 % 3.96 % 5.38 % 6.41 % 0.68 % 3.95 % 18.36 % -24.30%
  YoY % -12.88% -26.39% -16.07% 842.65% -82.78% -78.49% -
  Horiz. % 18.79% 21.57% 29.30% 34.91% 3.70% 21.51% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 298.97 238.07 245.59 229.51 148.15 167.02 176.90 9.13%
  YoY % 25.58% -3.06% 7.01% 54.92% -11.30% -5.59% -
  Horiz. % 169.01% 134.58% 138.83% 129.74% 83.75% 94.41% 100.00%
EPS 8.91 9.51 10.32 12.94 1.35 7.42 14.69 -7.99%
  YoY % -6.31% -7.85% -20.25% 858.52% -81.81% -49.49% -
  Horiz. % 60.65% 64.74% 70.25% 88.09% 9.19% 50.51% 100.00%
DPS 0.00 1.00 1.00 1.00 0.75 0.75 1.50 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -50.00% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 50.00% 50.00% 100.00%
NAPS 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 21.53%
  YoY % 7.50% 25.00% -4.95% 2.02% 5.32% 135.00% -
  Horiz. % 322.50% 300.00% 240.00% 252.50% 247.50% 235.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.77 26.03 26.46 20.99 13.41 15.12 15.66 15.79%
  YoY % 45.10% -1.63% 26.06% 56.52% -11.31% -3.45% -
  Horiz. % 241.19% 166.22% 168.97% 134.04% 85.63% 96.55% 100.00%
EPS 1.13 1.04 1.11 1.18 0.12 0.67 1.30 -2.31%
  YoY % 8.65% -6.31% -5.93% 883.33% -82.09% -48.46% -
  Horiz. % 86.92% 80.00% 85.38% 90.77% 9.23% 51.54% 100.00%
DPS 0.00 0.11 0.11 0.09 0.07 0.07 0.13 -
  YoY % 0.00% 0.00% 22.22% 28.57% 0.00% -46.15% -
  Horiz. % 0.00% 84.62% 84.62% 69.23% 53.85% 53.85% 100.00%
NAPS 0.3259 0.2624 0.2069 0.1847 0.1792 0.1702 0.0708 28.95%
  YoY % 24.20% 26.82% 12.02% 3.07% 5.29% 140.40% -
  Horiz. % 460.31% 370.62% 292.23% 260.88% 253.11% 240.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 -
P/RPS 0.78 0.77 0.90 0.58 0.73 0.73 1.01 -4.21%
  YoY % 1.30% -14.44% 55.17% -20.55% 0.00% -27.72% -
  Horiz. % 77.23% 76.24% 89.11% 57.43% 72.28% 72.28% 100.00%
P/EPS 26.15 19.35 21.41 10.28 80.00 16.44 12.12 13.66%
  YoY % 35.14% -9.62% 108.27% -87.15% 386.62% 35.64% -
  Horiz. % 215.76% 159.65% 176.65% 84.82% 660.07% 135.64% 100.00%
EY 3.82 5.17 4.67 9.73 1.25 6.08 8.25 -12.03%
  YoY % -26.11% 10.71% -52.00% 678.40% -79.44% -26.30% -
  Horiz. % 46.30% 62.67% 56.61% 117.94% 15.15% 73.70% 100.00%
DY 0.00 0.54 0.45 0.75 0.69 0.61 0.84 -
  YoY % 0.00% 20.00% -40.00% 8.70% 13.11% -27.38% -
  Horiz. % 0.00% 64.29% 53.57% 89.29% 82.14% 72.62% 100.00%
P/NAPS 0.90 0.77 1.15 0.66 0.55 0.65 2.23 -14.02%
  YoY % 16.88% -33.04% 74.24% 20.00% -15.38% -70.85% -
  Horiz. % 40.36% 34.53% 51.57% 29.60% 24.66% 29.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 -
Price 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 -
P/RPS 0.68 0.71 0.77 0.61 0.81 0.69 0.92 -4.91%
  YoY % -4.23% -7.79% 26.23% -24.69% 17.39% -25.00% -
  Horiz. % 73.91% 77.17% 83.70% 66.30% 88.04% 75.00% 100.00%
P/EPS 22.67 17.88 18.31 10.74 88.89 15.63 11.10 12.63%
  YoY % 26.79% -2.35% 70.48% -87.92% 468.71% 40.81% -
  Horiz. % 204.23% 161.08% 164.95% 96.76% 800.81% 140.81% 100.00%
EY 4.41 5.59 5.46 9.31 1.13 6.40 9.01 -11.22%
  YoY % -21.11% 2.38% -41.35% 723.89% -82.34% -28.97% -
  Horiz. % 48.95% 62.04% 60.60% 103.33% 12.54% 71.03% 100.00%
DY 0.00 0.59 0.53 0.72 0.62 0.65 0.92 -
  YoY % 0.00% 11.32% -26.39% 16.13% -4.62% -29.35% -
  Horiz. % 0.00% 64.13% 57.61% 78.26% 67.39% 70.65% 100.00%
P/NAPS 0.78 0.71 0.98 0.69 0.61 0.62 2.04 -14.79%
  YoY % 9.86% -27.55% 42.03% 13.11% -1.61% -69.61% -
  Horiz. % 38.24% 34.80% 48.04% 33.82% 29.90% 30.39% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers