Highlights

[PMETAL] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     186.31%    YoY -     -57.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,656,581 1,646,508 1,311,913 845,626 864,090 958,941 480,066 22.91%
  YoY % 0.61% 25.50% 55.14% -2.14% -9.89% 99.75% -
  Horiz. % 345.07% 342.98% 273.28% 176.15% 179.99% 199.75% 100.00%
PBT 77,233 100,048 81,518 16,003 41,817 434,959 12,662 35.13%
  YoY % -22.80% 22.73% 409.39% -61.73% -90.39% 3,335.15% -
  Horiz. % 609.96% 790.14% 643.80% 126.39% 330.26% 3,435.15% 100.00%
Tax 137,993 -25,524 -15,854 -6,400 -7,810 -12,171 -2,309 -
  YoY % 640.64% -60.99% -147.72% 18.05% 35.83% -427.11% -
  Horiz. % -5,976.31% 1,105.41% 686.62% 277.18% 338.24% 527.11% 100.00%
NP 215,226 74,524 65,664 9,603 34,007 422,788 10,353 65.74%
  YoY % 188.80% 13.49% 583.79% -71.76% -91.96% 3,983.72% -
  Horiz. % 2,078.88% 719.83% 634.25% 92.76% 328.47% 4,083.72% 100.00%
NP to SH 177,935 64,878 61,844 14,075 33,373 415,293 8,294 66.61%
  YoY % 174.26% 4.91% 339.39% -57.83% -91.96% 4,907.15% -
  Horiz. % 2,145.35% 782.23% 745.65% 169.70% 402.38% 5,007.15% 100.00%
Tax Rate -178.67 % 25.51 % 19.45 % 39.99 % 18.68 % 2.80 % 18.24 % -
  YoY % -800.39% 31.16% -51.36% 114.08% 567.14% -84.65% -
  Horiz. % -979.55% 139.86% 106.63% 219.24% 102.41% 15.35% 100.00%
Total Cost 1,441,355 1,571,984 1,246,249 836,023 830,083 536,153 469,713 20.53%
  YoY % -8.31% 26.14% 49.07% 0.72% 54.82% 14.14% -
  Horiz. % 306.86% 334.67% 265.32% 177.99% 176.72% 114.14% 100.00%
Net Worth 1,185,936 1,010,287 783,757 721,981 717,738 638,857 204,948 33.95%
  YoY % 17.39% 28.90% 8.56% 0.59% 12.35% 211.72% -
  Horiz. % 578.65% 492.95% 382.42% 352.28% 350.20% 311.72% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,916 4,392 4,282 2,734 - - - -
  YoY % 103.00% 2.56% 56.61% 0.00% 0.00% 0.00% -
  Horiz. % 326.05% 160.62% 156.61% 100.00% - - -
Div Payout % 5.01 % 6.77 % 6.93 % 19.43 % - % - % - % -
  YoY % -26.00% -2.31% -64.33% 0.00% 0.00% 0.00% -
  Horiz. % 25.78% 34.84% 35.67% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,185,936 1,010,287 783,757 721,981 717,738 638,857 204,948 33.95%
  YoY % 17.39% 28.90% 8.56% 0.59% 12.35% 211.72% -
  Horiz. % 578.65% 492.95% 382.42% 352.28% 350.20% 311.72% 100.00%
NOSH 445,840 439,255 428,282 364,637 364,334 358,908 320,231 5.66%
  YoY % 1.50% 2.56% 17.45% 0.08% 1.51% 12.08% -
  Horiz. % 139.22% 137.17% 133.74% 113.87% 113.77% 112.08% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.99 % 4.53 % 5.01 % 1.14 % 3.94 % 44.09 % 2.16 % 34.82%
  YoY % 186.75% -9.58% 339.47% -71.07% -91.06% 1,941.20% -
  Horiz. % 601.39% 209.72% 231.94% 52.78% 182.41% 2,041.20% 100.00%
ROE 15.00 % 6.42 % 7.89 % 1.95 % 4.65 % 65.01 % 4.05 % 24.36%
  YoY % 133.64% -18.63% 304.62% -58.06% -92.85% 1,505.19% -
  Horiz. % 370.37% 158.52% 194.81% 48.15% 114.81% 1,605.19% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 371.56 374.84 306.32 231.91 237.17 267.18 149.91 16.32%
  YoY % -0.88% 22.37% 32.09% -2.22% -11.23% 78.23% -
  Horiz. % 247.86% 250.04% 204.34% 154.70% 158.21% 178.23% 100.00%
EPS 39.91 14.77 14.44 3.86 9.16 115.71 2.59 57.68%
  YoY % 170.21% 2.29% 274.09% -57.86% -92.08% 4,367.57% -
  Horiz. % 1,540.93% 570.27% 557.53% 149.03% 353.67% 4,467.57% 100.00%
DPS 2.00 1.00 1.00 0.75 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 133.33% 133.33% 100.00% - - -
NAPS 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 0.6400 26.77%
  YoY % 15.65% 25.68% -7.58% 0.51% 10.67% 178.12% -
  Horiz. % 415.62% 359.38% 285.94% 309.38% 307.81% 278.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.17 40.92 32.60 21.02 21.48 23.83 11.93 22.91%
  YoY % 0.61% 25.52% 55.09% -2.14% -9.86% 99.75% -
  Horiz. % 345.10% 343.00% 273.26% 176.19% 180.05% 199.75% 100.00%
EPS 4.42 1.61 1.54 0.35 0.83 10.32 0.21 66.09%
  YoY % 174.53% 4.55% 340.00% -57.83% -91.96% 4,814.29% -
  Horiz. % 2,104.76% 766.67% 733.33% 166.67% 395.24% 4,914.29% 100.00%
DPS 0.22 0.11 0.11 0.07 0.00 0.00 0.00 -
  YoY % 100.00% 0.00% 57.14% 0.00% 0.00% 0.00% -
  Horiz. % 314.29% 157.14% 157.14% 100.00% - - -
NAPS 0.2947 0.2511 0.1948 0.1794 0.1784 0.1588 0.0509 33.97%
  YoY % 17.36% 28.90% 8.58% 0.56% 12.34% 211.98% -
  Horiz. % 578.98% 493.32% 382.71% 352.46% 350.49% 311.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 0.4100 -
P/RPS 0.44 0.41 0.49 0.55 0.42 0.58 0.27 8.47%
  YoY % 7.32% -16.33% -10.91% 30.95% -27.59% 114.81% -
  Horiz. % 162.96% 151.85% 181.48% 203.70% 155.56% 214.81% 100.00%
P/EPS 4.11 10.49 10.39 33.16 10.92 1.35 15.83 -20.11%
  YoY % -60.82% 0.96% -68.67% 203.66% 708.89% -91.47% -
  Horiz. % 25.96% 66.27% 65.63% 209.48% 68.98% 8.53% 100.00%
EY 24.34 9.53 9.63 3.02 9.16 74.17 6.32 25.17%
  YoY % 155.40% -1.04% 218.87% -67.03% -87.65% 1,073.58% -
  Horiz. % 385.13% 150.79% 152.37% 47.78% 144.94% 1,173.58% 100.00%
DY 1.22 0.65 0.67 0.59 0.00 0.00 0.00 -
  YoY % 87.69% -2.99% 13.56% 0.00% 0.00% 0.00% -
  Horiz. % 206.78% 110.17% 113.56% 100.00% - - -
P/NAPS 0.62 0.67 0.82 0.65 0.51 0.88 0.64 -0.53%
  YoY % -7.46% -18.29% 26.15% 27.45% -42.05% 37.50% -
  Horiz. % 96.88% 104.69% 128.12% 101.56% 79.69% 137.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 -
Price 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 0.5000 -
P/RPS 0.47 0.46 0.70 0.53 0.27 0.62 0.33 6.07%
  YoY % 2.17% -34.29% 32.08% 96.30% -56.45% 87.88% -
  Horiz. % 142.42% 139.39% 212.12% 160.61% 81.82% 187.88% 100.00%
P/EPS 4.38 11.71 14.75 31.87 7.10 1.43 19.31 -21.89%
  YoY % -62.60% -20.61% -53.72% 348.87% 396.50% -92.59% -
  Horiz. % 22.68% 60.64% 76.39% 165.04% 36.77% 7.41% 100.00%
EY 22.81 8.54 6.78 3.14 14.09 70.13 5.18 28.00%
  YoY % 167.10% 25.96% 115.92% -77.71% -79.91% 1,253.86% -
  Horiz. % 440.35% 164.86% 130.89% 60.62% 272.01% 1,353.86% 100.00%
DY 1.14 0.58 0.47 0.61 0.00 0.00 0.00 -
  YoY % 96.55% 23.40% -22.95% 0.00% 0.00% 0.00% -
  Horiz. % 186.89% 95.08% 77.05% 100.00% - - -
P/NAPS 0.66 0.75 1.16 0.62 0.33 0.93 0.78 -2.74%
  YoY % -12.00% -35.34% 87.10% 87.88% -64.52% 19.23% -
  Horiz. % 84.62% 96.15% 148.72% 79.49% 42.31% 119.23% 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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers