Highlights

[PMETAL] YoY Quarter Result on 2006-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     22.94%    YoY -     29.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 281,674 305,971 329,377 145,467 109,312 92,254 112,094 16.58%
  YoY % -7.94% -7.11% 126.43% 33.08% 18.49% -17.70% -
  Horiz. % 251.28% 272.96% 293.84% 129.77% 97.52% 82.30% 100.00%
PBT 14,577 18,155 30,935 4,192 1,871 2,263 4,065 23.69%
  YoY % -19.71% -41.31% 637.95% 124.05% -17.32% -44.33% -
  Horiz. % 358.60% 446.62% 761.01% 103.12% 46.03% 55.67% 100.00%
Tax -1,313 -2,240 -803 -601 -302 -422 -1,856 -5.60%
  YoY % 41.38% -178.95% -33.61% -99.01% 28.44% 77.26% -
  Horiz. % 70.74% 120.69% 43.27% 32.38% 16.27% 22.74% 100.00%
NP 13,264 15,915 30,132 3,591 1,569 1,841 2,209 34.78%
  YoY % -16.66% -47.18% 739.10% 128.87% -14.77% -16.66% -
  Horiz. % 600.45% 720.46% 1,364.06% 162.56% 71.03% 83.34% 100.00%
NP to SH 13,723 15,605 27,152 2,004 1,549 1,841 2,209 35.55%
  YoY % -12.06% -42.53% 1,254.89% 29.37% -15.86% -16.66% -
  Horiz. % 621.23% 706.43% 1,229.15% 90.72% 70.12% 83.34% 100.00%
Tax Rate 9.01 % 12.34 % 2.60 % 14.34 % 16.14 % 18.65 % 45.66 % -23.68%
  YoY % -26.99% 374.62% -81.87% -11.15% -13.46% -59.15% -
  Horiz. % 19.73% 27.03% 5.69% 31.41% 35.35% 40.85% 100.00%
Total Cost 268,410 290,056 299,245 141,876 107,743 90,413 109,885 16.03%
  YoY % -7.46% -3.07% 110.92% 31.68% 19.17% -17.72% -
  Horiz. % 244.26% 263.96% 272.33% 129.11% 98.05% 82.28% 100.00%
Net Worth 722,647 685,453 285,060 200,399 127,728 145,375 130,306 33.01%
  YoY % 5.43% 140.46% 42.25% 56.89% -12.14% 11.56% -
  Horiz. % 554.58% 526.03% 218.76% 153.79% 98.02% 111.56% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,737 2,734 5,344 - - 1,269 1,861 6.63%
  YoY % 0.10% -48.84% 0.00% 0.00% 0.00% -31.79% -
  Horiz. % 147.05% 146.90% 287.13% 0.00% 0.00% 68.21% 100.00%
Div Payout % 19.95 % 17.52 % 19.69 % - % - % 68.97 % 84.27 % -21.33%
  YoY % 13.87% -11.02% 0.00% 0.00% 0.00% -18.16% -
  Horiz. % 23.67% 20.79% 23.37% 0.00% 0.00% 81.84% 100.00%
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 722,647 685,453 285,060 200,399 127,728 145,375 130,306 33.01%
  YoY % 5.43% 140.46% 42.25% 56.89% -12.14% 11.56% -
  Horiz. % 554.58% 526.03% 218.76% 153.79% 98.02% 111.56% 100.00%
NOSH 364,973 364,602 356,325 318,095 63,864 63,482 62,050 34.32%
  YoY % 0.10% 2.32% 12.02% 398.08% 0.60% 2.31% -
  Horiz. % 588.19% 587.59% 574.25% 512.64% 102.92% 102.31% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.71 % 5.20 % 9.15 % 2.47 % 1.44 % 2.00 % 1.97 % 15.62%
  YoY % -9.42% -43.17% 270.45% 71.53% -28.00% 1.52% -
  Horiz. % 239.09% 263.96% 464.47% 125.38% 73.10% 101.52% 100.00%
ROE 1.90 % 2.28 % 9.53 % 1.00 % 1.21 % 1.27 % 1.70 % 1.87%
  YoY % -16.67% -76.08% 853.00% -17.36% -4.72% -25.29% -
  Horiz. % 111.76% 134.12% 560.59% 58.82% 71.18% 74.71% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 77.18 83.92 92.44 45.73 171.16 145.32 180.65 -13.20%
  YoY % -8.03% -9.22% 102.14% -73.28% 17.78% -19.56% -
  Horiz. % 42.72% 46.45% 51.17% 25.31% 94.75% 80.44% 100.00%
EPS 3.76 4.28 7.62 0.63 0.48 2.90 3.56 0.91%
  YoY % -12.15% -43.83% 1,109.52% 31.25% -83.45% -18.54% -
  Horiz. % 105.62% 120.22% 214.04% 17.70% 13.48% 81.46% 100.00%
DPS 0.75 0.75 1.50 0.00 0.00 2.00 3.00 -20.61%
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 25.00% 25.00% 50.00% 0.00% 0.00% 66.67% 100.00%
NAPS 1.9800 1.8800 0.8000 0.6300 2.0000 2.2900 2.1000 -0.97%
  YoY % 5.32% 135.00% 26.98% -68.50% -12.66% 9.05% -
  Horiz. % 94.29% 89.52% 38.10% 30.00% 95.24% 109.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.98 7.58 8.16 3.60 2.71 2.28 2.78 16.57%
  YoY % -7.92% -7.11% 126.67% 32.84% 18.86% -17.99% -
  Horiz. % 251.08% 272.66% 293.53% 129.50% 97.48% 82.01% 100.00%
EPS 0.34 0.39 0.67 0.05 0.04 0.05 0.05 37.60%
  YoY % -12.82% -41.79% 1,240.00% 25.00% -20.00% 0.00% -
  Horiz. % 680.00% 780.00% 1,340.00% 100.00% 80.00% 100.00% 100.00%
DPS 0.07 0.07 0.13 0.00 0.00 0.03 0.05 5.76%
  YoY % 0.00% -46.15% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 140.00% 140.00% 260.00% 0.00% 0.00% 60.00% 100.00%
NAPS 0.1790 0.1697 0.0706 0.0496 0.0316 0.0360 0.0323 32.99%
  YoY % 5.48% 140.37% 42.34% 56.96% -12.22% 11.46% -
  Horiz. % 554.18% 525.39% 218.58% 153.56% 97.83% 111.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.0800 1.2200 1.7800 0.4100 0.4300 0.5900 0.4600 -
P/RPS 1.40 1.45 1.93 0.90 0.25 0.41 0.25 33.22%
  YoY % -3.45% -24.87% 114.44% 260.00% -39.02% 64.00% -
  Horiz. % 560.00% 580.00% 772.00% 360.00% 100.00% 164.00% 100.00%
P/EPS 28.72 28.50 23.36 65.08 17.73 20.34 12.92 14.23%
  YoY % 0.77% 22.00% -64.11% 267.06% -12.83% 57.43% -
  Horiz. % 222.29% 220.59% 180.80% 503.72% 137.23% 157.43% 100.00%
EY 3.48 3.51 4.28 1.54 5.64 4.92 7.74 -12.46%
  YoY % -0.85% -17.99% 177.92% -72.70% 14.63% -36.43% -
  Horiz. % 44.96% 45.35% 55.30% 19.90% 72.87% 63.57% 100.00%
DY 0.69 0.61 0.84 0.00 0.00 3.39 6.52 -31.20%
  YoY % 13.11% -27.38% 0.00% 0.00% 0.00% -48.01% -
  Horiz. % 10.58% 9.36% 12.88% 0.00% 0.00% 51.99% 100.00%
P/NAPS 0.55 0.65 2.23 0.65 0.22 0.26 0.22 16.48%
  YoY % -15.38% -70.85% 243.08% 195.45% -15.38% 18.18% -
  Horiz. % 250.00% 295.45% 1,013.64% 295.45% 100.00% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 21/08/08 29/08/07 24/08/06 30/08/05 25/08/04 26/08/03 -
Price 1.2000 1.1600 1.6300 0.3800 0.3500 0.5300 0.5300 -
P/RPS 1.55 1.38 1.76 0.83 0.20 0.36 0.29 32.19%
  YoY % 12.32% -21.59% 112.05% 315.00% -44.44% 24.14% -
  Horiz. % 534.48% 475.86% 606.90% 286.21% 68.97% 124.14% 100.00%
P/EPS 31.91 27.10 21.39 60.32 14.43 18.28 14.89 13.53%
  YoY % 17.75% 26.69% -64.54% 318.02% -21.06% 22.77% -
  Horiz. % 214.30% 182.00% 143.65% 405.10% 96.91% 122.77% 100.00%
EY 3.13 3.69 4.67 1.66 6.93 5.47 6.72 -11.95%
  YoY % -15.18% -20.99% 181.33% -76.05% 26.69% -18.60% -
  Horiz. % 46.58% 54.91% 69.49% 24.70% 103.12% 81.40% 100.00%
DY 0.62 0.65 0.92 0.00 0.00 3.77 5.66 -30.80%
  YoY % -4.62% -29.35% 0.00% 0.00% 0.00% -33.39% -
  Horiz. % 10.95% 11.48% 16.25% 0.00% 0.00% 66.61% 100.00%
P/NAPS 0.61 0.62 2.04 0.60 0.18 0.23 0.25 16.01%
  YoY % -1.61% -69.61% 240.00% 233.33% -21.74% -8.00% -
  Horiz. % 244.00% 248.00% 816.00% 240.00% 72.00% 92.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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