Highlights

[PMETAL] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     108.23%    YoY -     -6.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,897,318 1,519,586 1,047,446 1,064,841 844,519 539,474 608,560 20.86%
  YoY % 24.86% 45.08% -1.63% 26.09% 56.54% -11.35% -
  Horiz. % 311.77% 249.70% 172.12% 174.98% 138.77% 88.65% 100.00%
PBT 119,973 62,168 56,744 69,980 61,551 4,741 31,783 24.77%
  YoY % 92.98% 9.56% -18.91% 13.69% 1,198.27% -85.08% -
  Horiz. % 377.48% 195.60% 178.54% 220.18% 193.66% 14.92% 100.00%
Tax -18,918 -12,269 -9,662 -18,996 -10,378 -4,515 -4,118 28.92%
  YoY % -54.19% -26.98% 49.14% -83.04% -129.86% -9.64% -
  Horiz. % 459.40% 297.94% 234.63% 461.29% 252.02% 109.64% 100.00%
NP 101,055 49,899 47,082 50,984 51,173 226 27,665 24.09%
  YoY % 102.52% 5.98% -7.65% -0.37% 22,542.92% -99.18% -
  Horiz. % 365.28% 180.37% 170.19% 184.29% 184.97% 0.82% 100.00%
NP to SH 88,057 45,287 41,842 44,746 47,614 4,916 27,036 21.74%
  YoY % 94.44% 8.23% -6.49% -6.02% 868.55% -81.82% -
  Horiz. % 325.70% 167.51% 154.76% 165.51% 176.11% 18.18% 100.00%
Tax Rate 15.77 % 19.74 % 17.03 % 27.14 % 16.86 % 95.23 % 12.96 % 3.32%
  YoY % -20.11% 15.91% -37.25% 60.97% -82.30% 634.80% -
  Horiz. % 121.68% 152.31% 131.40% 209.41% 130.09% 734.80% 100.00%
Total Cost 1,796,263 1,469,687 1,000,364 1,013,857 793,346 539,248 580,895 20.69%
  YoY % 22.22% 46.92% -1.33% 27.80% 47.12% -7.17% -
  Horiz. % 309.22% 253.00% 172.21% 174.53% 136.57% 92.83% 100.00%
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
  YoY % 29.73% 24.19% 26.84% 12.00% 3.09% 5.26% -
  Horiz. % 248.34% 191.43% 154.15% 121.53% 108.51% 105.26% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 51,706 - 4,399 4,335 3,679 2,731 2,732 63.20%
  YoY % 0.00% 0.00% 1.47% 17.83% 34.73% -0.06% -
  Horiz. % 1,892.12% 0.00% 161.00% 158.66% 134.65% 99.94% 100.00%
Div Payout % 58.72 % - % 10.52 % 9.69 % 7.73 % 55.56 % 10.11 % 34.05%
  YoY % 0.00% 0.00% 8.57% 25.36% -86.09% 449.55% -
  Horiz. % 580.81% 0.00% 104.06% 95.85% 76.46% 549.55% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
  YoY % 29.73% 24.19% 26.84% 12.00% 3.09% 5.26% -
  Horiz. % 248.34% 191.43% 154.15% 121.53% 108.51% 105.26% 100.00%
NOSH 517,069 508,271 439,978 433,585 367,959 364,148 364,366 6.00%
  YoY % 1.73% 15.52% 1.47% 17.83% 1.05% -0.06% -
  Horiz. % 141.91% 139.49% 120.75% 119.00% 100.99% 99.94% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.33 % 3.28 % 4.49 % 4.79 % 6.06 % 0.04 % 4.55 % 2.67%
  YoY % 62.50% -26.95% -6.26% -20.96% 15,050.00% -99.12% -
  Horiz. % 117.14% 72.09% 98.68% 105.27% 133.19% 0.88% 100.00%
ROE 5.18 % 3.45 % 3.96 % 5.38 % 6.41 % 0.68 % 3.95 % 4.62%
  YoY % 50.14% -12.88% -26.39% -16.07% 842.65% -82.78% -
  Horiz. % 131.14% 87.34% 100.25% 136.20% 162.28% 17.22% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 366.94 298.97 238.07 245.59 229.51 148.15 167.02 14.01%
  YoY % 22.73% 25.58% -3.06% 7.01% 54.92% -11.30% -
  Horiz. % 219.70% 179.00% 142.54% 147.04% 137.41% 88.70% 100.00%
EPS 17.03 8.91 9.51 10.32 12.94 1.35 7.42 14.84%
  YoY % 91.13% -6.31% -7.85% -20.25% 858.52% -81.81% -
  Horiz. % 229.51% 120.08% 128.17% 139.08% 174.39% 18.19% 100.00%
DPS 10.00 0.00 1.00 1.00 1.00 0.75 0.75 53.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 1,333.33% 0.00% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 3.2900 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 9.77%
  YoY % 27.52% 7.50% 25.00% -4.95% 2.02% 5.32% -
  Horiz. % 175.00% 137.23% 127.66% 102.13% 107.45% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.99 37.63 25.94 26.37 20.91 13.36 15.07 20.86%
  YoY % 24.87% 45.07% -1.63% 26.11% 56.51% -11.35% -
  Horiz. % 311.81% 249.70% 172.13% 174.98% 138.75% 88.65% 100.00%
EPS 2.18 1.12 1.04 1.11 1.18 0.12 0.67 21.72%
  YoY % 94.64% 7.69% -6.31% -5.93% 883.33% -82.09% -
  Horiz. % 325.37% 167.16% 155.22% 165.67% 176.12% 17.91% 100.00%
DPS 1.28 0.00 0.11 0.11 0.09 0.07 0.07 62.28%
  YoY % 0.00% 0.00% 0.00% 22.22% 28.57% 0.00% -
  Horiz. % 1,828.57% 0.00% 157.14% 157.14% 128.57% 100.00% 100.00%
NAPS 0.4213 0.3247 0.2615 0.2062 0.1841 0.1786 0.1696 16.37%
  YoY % 29.75% 24.17% 26.82% 12.00% 3.08% 5.31% -
  Horiz. % 248.41% 191.45% 154.19% 121.58% 108.55% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.9300 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 -
P/RPS 1.07 0.78 0.77 0.90 0.58 0.73 0.73 6.58%
  YoY % 37.18% 1.30% -14.44% 55.17% -20.55% 0.00% -
  Horiz. % 146.58% 106.85% 105.48% 123.29% 79.45% 100.00% 100.00%
P/EPS 23.08 26.15 19.35 21.41 10.28 80.00 16.44 5.81%
  YoY % -11.74% 35.14% -9.62% 108.27% -87.15% 386.62% -
  Horiz. % 140.39% 159.06% 117.70% 130.23% 62.53% 486.62% 100.00%
EY 4.33 3.82 5.17 4.67 9.73 1.25 6.08 -5.50%
  YoY % 13.35% -26.11% 10.71% -52.00% 678.40% -79.44% -
  Horiz. % 71.22% 62.83% 85.03% 76.81% 160.03% 20.56% 100.00%
DY 2.54 0.00 0.54 0.45 0.75 0.69 0.61 26.82%
  YoY % 0.00% 0.00% 20.00% -40.00% 8.70% 13.11% -
  Horiz. % 416.39% 0.00% 88.52% 73.77% 122.95% 113.11% 100.00%
P/NAPS 1.19 0.90 0.77 1.15 0.66 0.55 0.65 10.60%
  YoY % 32.22% 16.88% -33.04% 74.24% 20.00% -15.38% -
  Horiz. % 183.08% 138.46% 118.46% 176.92% 101.54% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 -
Price 6.1000 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 -
P/RPS 1.66 0.68 0.71 0.77 0.61 0.81 0.69 15.75%
  YoY % 144.12% -4.23% -7.79% 26.23% -24.69% 17.39% -
  Horiz. % 240.58% 98.55% 102.90% 111.59% 88.41% 117.39% 100.00%
P/EPS 35.82 22.67 17.88 18.31 10.74 88.89 15.63 14.82%
  YoY % 58.01% 26.79% -2.35% 70.48% -87.92% 468.71% -
  Horiz. % 229.17% 145.04% 114.40% 117.15% 68.71% 568.71% 100.00%
EY 2.79 4.41 5.59 5.46 9.31 1.13 6.40 -12.92%
  YoY % -36.73% -21.11% 2.38% -41.35% 723.89% -82.34% -
  Horiz. % 43.59% 68.91% 87.34% 85.31% 145.47% 17.66% 100.00%
DY 1.64 0.00 0.59 0.53 0.72 0.62 0.65 16.67%
  YoY % 0.00% 0.00% 11.32% -26.39% 16.13% -4.62% -
  Horiz. % 252.31% 0.00% 90.77% 81.54% 110.77% 95.38% 100.00%
P/NAPS 1.85 0.78 0.71 0.98 0.69 0.61 0.62 19.98%
  YoY % 137.18% 9.86% -27.55% 42.03% 13.11% -1.61% -
  Horiz. % 298.39% 125.81% 114.52% 158.06% 111.29% 98.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers