Highlights

[PMETAL] YoY Cumulative Quarter Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     44.99%    YoY -     4.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,926,018 2,314,046 1,656,581 1,646,508 1,311,913 845,626 864,090 22.53%
  YoY % 26.45% 39.69% 0.61% 25.50% 55.14% -2.14% -
  Horiz. % 338.62% 267.80% 191.71% 190.55% 151.83% 97.86% 100.00%
PBT 236,228 13,800 77,233 100,048 81,518 16,003 41,817 33.44%
  YoY % 1,611.80% -82.13% -22.80% 22.73% 409.39% -61.73% -
  Horiz. % 564.91% 33.00% 184.69% 239.25% 194.94% 38.27% 100.00%
Tax -29,261 37,966 137,993 -25,524 -15,854 -6,400 -7,810 24.61%
  YoY % -177.07% -72.49% 640.64% -60.99% -147.72% 18.05% -
  Horiz. % 374.66% -486.12% -1,766.88% 326.81% 203.00% 81.95% 100.00%
NP 206,967 51,766 215,226 74,524 65,664 9,603 34,007 35.10%
  YoY % 299.81% -75.95% 188.80% 13.49% 583.79% -71.76% -
  Horiz. % 608.60% 152.22% 632.89% 219.14% 193.09% 28.24% 100.00%
NP to SH 170,710 43,638 177,935 64,878 61,844 14,075 33,373 31.25%
  YoY % 291.20% -75.48% 174.26% 4.91% 339.39% -57.83% -
  Horiz. % 511.52% 130.76% 533.17% 194.40% 185.31% 42.17% 100.00%
Tax Rate 12.39 % -275.12 % -178.67 % 25.51 % 19.45 % 39.99 % 18.68 % -6.61%
  YoY % 104.50% -53.98% -800.39% 31.16% -51.36% 114.08% -
  Horiz. % 66.33% -1,472.81% -956.48% 136.56% 104.12% 214.08% 100.00%
Total Cost 2,719,051 2,262,280 1,441,355 1,571,984 1,246,249 836,023 830,083 21.86%
  YoY % 20.19% 56.96% -8.31% 26.14% 49.07% 0.72% -
  Horiz. % 327.56% 272.54% 173.64% 189.38% 150.14% 100.72% 100.00%
Net Worth 1,794,737 1,302,019 1,185,936 1,010,287 783,757 721,981 717,738 16.50%
  YoY % 37.84% 9.79% 17.39% 28.90% 8.56% 0.59% -
  Horiz. % 250.05% 181.41% 165.23% 140.76% 109.20% 100.59% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 68,221 5,086 8,916 4,392 4,282 2,734 - -
  YoY % 1,241.35% -42.96% 103.00% 2.56% 56.61% 0.00% -
  Horiz. % 2,494.57% 185.98% 326.05% 160.62% 156.61% 100.00% -
Div Payout % 39.96 % 11.66 % 5.01 % 6.77 % 6.93 % 19.43 % - % -
  YoY % 242.71% 132.73% -26.00% -2.31% -64.33% 0.00% -
  Horiz. % 205.66% 60.01% 25.78% 34.84% 35.67% 100.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,794,737 1,302,019 1,185,936 1,010,287 783,757 721,981 717,738 16.50%
  YoY % 37.84% 9.79% 17.39% 28.90% 8.56% 0.59% -
  Horiz. % 250.05% 181.41% 165.23% 140.76% 109.20% 100.59% 100.00%
NOSH 524,777 508,601 445,840 439,255 428,282 364,637 364,334 6.27%
  YoY % 3.18% 14.08% 1.50% 2.56% 17.45% 0.08% -
  Horiz. % 144.04% 139.60% 122.37% 120.56% 117.55% 100.08% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.07 % 2.24 % 12.99 % 4.53 % 5.01 % 1.14 % 3.94 % 10.23%
  YoY % 215.62% -82.76% 186.75% -9.58% 339.47% -71.07% -
  Horiz. % 179.44% 56.85% 329.70% 114.97% 127.16% 28.93% 100.00%
ROE 9.51 % 3.35 % 15.00 % 6.42 % 7.89 % 1.95 % 4.65 % 12.66%
  YoY % 183.88% -77.67% 133.64% -18.63% 304.62% -58.06% -
  Horiz. % 204.52% 72.04% 322.58% 138.06% 169.68% 41.94% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 557.57 454.98 371.56 374.84 306.32 231.91 237.17 15.30%
  YoY % 22.55% 22.45% -0.88% 22.37% 32.09% -2.22% -
  Horiz. % 235.09% 191.84% 156.66% 158.05% 129.16% 97.78% 100.00%
EPS 32.53 8.58 39.91 14.77 14.44 3.86 9.16 23.51%
  YoY % 279.14% -78.50% 170.21% 2.29% 274.09% -57.86% -
  Horiz. % 355.13% 93.67% 435.70% 161.24% 157.64% 42.14% 100.00%
DPS 13.00 1.00 2.00 1.00 1.00 0.75 0.00 -
  YoY % 1,200.00% -50.00% 100.00% 0.00% 33.33% 0.00% -
  Horiz. % 1,733.33% 133.33% 266.67% 133.33% 133.33% 100.00% -
NAPS 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 9.62%
  YoY % 33.59% -3.76% 15.65% 25.68% -7.58% 0.51% -
  Horiz. % 173.60% 129.95% 135.03% 116.75% 92.89% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.71 57.51 41.17 40.92 32.60 21.01 21.47 22.53%
  YoY % 26.43% 39.69% 0.61% 25.52% 55.16% -2.14% -
  Horiz. % 338.66% 267.86% 191.76% 190.59% 151.84% 97.86% 100.00%
EPS 4.24 1.08 4.42 1.61 1.54 0.35 0.83 31.22%
  YoY % 292.59% -75.57% 174.53% 4.55% 340.00% -57.83% -
  Horiz. % 510.84% 130.12% 532.53% 193.98% 185.54% 42.17% 100.00%
DPS 1.70 0.13 0.22 0.11 0.11 0.07 0.00 -
  YoY % 1,207.69% -40.91% 100.00% 0.00% 57.14% 0.00% -
  Horiz. % 2,428.57% 185.71% 314.29% 157.14% 157.14% 100.00% -
NAPS 0.4460 0.3236 0.2947 0.2511 0.1948 0.1794 0.1784 16.49%
  YoY % 37.82% 9.81% 17.36% 28.90% 8.58% 0.56% -
  Horiz. % 250.00% 181.39% 165.19% 140.75% 109.19% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 -
P/RPS 1.12 0.49 0.44 0.41 0.49 0.55 0.42 17.75%
  YoY % 128.57% 11.36% 7.32% -16.33% -10.91% 30.95% -
  Horiz. % 266.67% 116.67% 104.76% 97.62% 116.67% 130.95% 100.00%
P/EPS 19.21 25.76 4.11 10.49 10.39 33.16 10.92 9.87%
  YoY % -25.43% 526.76% -60.82% 0.96% -68.67% 203.66% -
  Horiz. % 175.92% 235.90% 37.64% 96.06% 95.15% 303.66% 100.00%
EY 5.20 3.88 24.34 9.53 9.63 3.02 9.16 -9.00%
  YoY % 34.02% -84.06% 155.40% -1.04% 218.87% -67.03% -
  Horiz. % 56.77% 42.36% 265.72% 104.04% 105.13% 32.97% 100.00%
DY 2.08 0.45 1.22 0.65 0.67 0.59 0.00 -
  YoY % 362.22% -63.11% 87.69% -2.99% 13.56% 0.00% -
  Horiz. % 352.54% 76.27% 206.78% 110.17% 113.56% 100.00% -
P/NAPS 1.83 0.86 0.62 0.67 0.82 0.65 0.51 23.72%
  YoY % 112.79% 38.71% -7.46% -18.29% 26.15% 27.45% -
  Horiz. % 358.82% 168.63% 121.57% 131.37% 160.78% 127.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 -
Price 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 -
P/RPS 1.23 0.52 0.47 0.46 0.70 0.53 0.27 28.74%
  YoY % 136.54% 10.64% 2.17% -34.29% 32.08% 96.30% -
  Horiz. % 455.56% 192.59% 174.07% 170.37% 259.26% 196.30% 100.00%
P/EPS 21.06 27.51 4.38 11.71 14.75 31.87 7.10 19.86%
  YoY % -23.45% 528.08% -62.60% -20.61% -53.72% 348.87% -
  Horiz. % 296.62% 387.46% 61.69% 164.93% 207.75% 448.87% 100.00%
EY 4.75 3.64 22.81 8.54 6.78 3.14 14.09 -16.57%
  YoY % 30.49% -84.04% 167.10% 25.96% 115.92% -77.71% -
  Horiz. % 33.71% 25.83% 161.89% 60.61% 48.12% 22.29% 100.00%
DY 1.90 0.42 1.14 0.58 0.47 0.61 0.00 -
  YoY % 352.38% -63.16% 96.55% 23.40% -22.95% 0.00% -
  Horiz. % 311.48% 68.85% 186.89% 95.08% 77.05% 100.00% -
P/NAPS 2.00 0.92 0.66 0.75 1.16 0.62 0.33 35.01%
  YoY % 117.39% 39.39% -12.00% -35.34% 87.10% 87.88% -
  Horiz. % 606.06% 278.79% 200.00% 227.27% 351.52% 187.88% 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.
 


 

230  318  519  1169 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.245-0.005 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.26+0.02 
 IMPIANA 0.0350.00 
 SAPNRG 0.290.00 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 EKOVEST-WB 0.235-0.045 
 LAMBO 0.060.00 
Partners & Brokers