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 - 4,037,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.02 40.78 32.49 20.94 21.40 23.75 11.89 22.90%
  YoY % 0.59% 25.52% 55.16% -2.15% -9.89% 99.75% -
  Horiz. % 345.00% 342.98% 273.25% 176.11% 179.98% 199.75% 100.00%
EPS 4.41 1.61 1.53 0.35 0.83 10.28 0.21 66.02%
  YoY % 173.91% 5.23% 337.14% -57.83% -91.93% 4,795.24% -
  Horiz. % 2,100.00% 766.67% 728.57% 166.67% 395.24% 4,895.24% 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 0.2937 0.2502 0.1941 0.1788 0.1777 0.1582 0.0508 33.93%
  YoY % 17.39% 28.90% 8.56% 0.62% 12.33% 211.42% -
  Horiz. % 578.15% 492.52% 382.09% 351.97% 349.80% 311.42% 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.
 


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
 
 

190  450  497  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.365+0.10 
 SAPNRG 0.10-0.005 
 SANICHI 0.105-0.01 
 CAREPLS 1.72+0.18 
 K1 0.525-0.015 
 AT 0.1050.00 
 AGES 0.185+0.01 
 HLT 0.96+0.04 
 XDL 0.07+0.005 
 HLT-WA 0.625+0.015 

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
Partners & Brokers