Highlights

[PMETAL] YoY Quarter Result on 2007-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     7.91%    YoY -     1,254.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 449,507 281,674 305,971 329,377 145,467 109,312 92,254 30.19%
  YoY % 59.58% -7.94% -7.11% 126.43% 33.08% 18.49% -
  Horiz. % 487.25% 305.32% 331.66% 357.03% 157.68% 118.49% 100.00%
PBT 20,965 14,577 18,155 30,935 4,192 1,871 2,263 44.90%
  YoY % 43.82% -19.71% -41.31% 637.95% 124.05% -17.32% -
  Horiz. % 926.43% 644.14% 802.25% 1,366.99% 185.24% 82.68% 100.00%
Tax -4,889 -1,313 -2,240 -803 -601 -302 -422 50.40%
  YoY % -272.35% 41.38% -178.95% -33.61% -99.01% 28.44% -
  Horiz. % 1,158.53% 311.14% 530.81% 190.28% 142.42% 71.56% 100.00%
NP 16,076 13,264 15,915 30,132 3,591 1,569 1,841 43.48%
  YoY % 21.20% -16.66% -47.18% 739.10% 128.87% -14.77% -
  Horiz. % 873.22% 720.48% 864.48% 1,636.72% 195.06% 85.23% 100.00%
NP to SH 15,224 13,723 15,605 27,152 2,004 1,549 1,841 42.18%
  YoY % 10.94% -12.06% -42.53% 1,254.89% 29.37% -15.86% -
  Horiz. % 826.94% 745.41% 847.64% 1,474.85% 108.85% 84.14% 100.00%
Tax Rate 23.32 % 9.01 % 12.34 % 2.60 % 14.34 % 16.14 % 18.65 % 3.79%
  YoY % 158.82% -26.99% 374.62% -81.87% -11.15% -13.46% -
  Horiz. % 125.04% 48.31% 66.17% 13.94% 76.89% 86.54% 100.00%
Total Cost 433,431 268,410 290,056 299,245 141,876 107,743 90,413 29.84%
  YoY % 61.48% -7.46% -3.07% 110.92% 31.68% 19.17% -
  Horiz. % 479.39% 296.87% 320.81% 330.98% 156.92% 119.17% 100.00%
Net Worth 742,813 722,647 685,453 285,060 200,399 127,728 145,375 31.22%
  YoY % 2.79% 5.43% 140.46% 42.25% 56.89% -12.14% -
  Horiz. % 510.96% 497.09% 471.51% 196.09% 137.85% 87.86% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,677 2,737 2,734 5,344 - - 1,269 19.38%
  YoY % 34.34% 0.10% -48.84% 0.00% 0.00% 0.00% -
  Horiz. % 289.63% 215.59% 215.38% 420.97% 0.00% 0.00% 100.00%
Div Payout % 24.15 % 19.95 % 17.52 % 19.69 % - % - % 68.97 % -16.04%
  YoY % 21.05% 13.87% -11.02% 0.00% 0.00% 0.00% -
  Horiz. % 35.02% 28.93% 25.40% 28.55% 0.00% 0.00% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 742,813 722,647 685,453 285,060 200,399 127,728 145,375 31.22%
  YoY % 2.79% 5.43% 140.46% 42.25% 56.89% -12.14% -
  Horiz. % 510.96% 497.09% 471.51% 196.09% 137.85% 87.86% 100.00%
NOSH 367,729 364,973 364,602 356,325 318,095 63,864 63,482 33.99%
  YoY % 0.76% 0.10% 2.32% 12.02% 398.08% 0.60% -
  Horiz. % 579.26% 574.92% 574.33% 561.29% 501.07% 100.60% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.58 % 4.71 % 5.20 % 9.15 % 2.47 % 1.44 % 2.00 % 10.19%
  YoY % -23.99% -9.42% -43.17% 270.45% 71.53% -28.00% -
  Horiz. % 179.00% 235.50% 260.00% 457.50% 123.50% 72.00% 100.00%
ROE 2.05 % 1.90 % 2.28 % 9.53 % 1.00 % 1.21 % 1.27 % 8.30%
  YoY % 7.89% -16.67% -76.08% 853.00% -17.36% -4.72% -
  Horiz. % 161.42% 149.61% 179.53% 750.39% 78.74% 95.28% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 122.24 77.18 83.92 92.44 45.73 171.16 145.32 -2.84%
  YoY % 58.38% -8.03% -9.22% 102.14% -73.28% 17.78% -
  Horiz. % 84.12% 53.11% 57.75% 63.61% 31.47% 117.78% 100.00%
EPS 4.14 3.76 4.28 7.62 0.63 0.48 2.90 6.11%
  YoY % 10.11% -12.15% -43.83% 1,109.52% 31.25% -83.45% -
  Horiz. % 142.76% 129.66% 147.59% 262.76% 21.72% 16.55% 100.00%
DPS 1.00 0.75 0.75 1.50 0.00 0.00 2.00 -10.91%
  YoY % 33.33% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 37.50% 37.50% 75.00% 0.00% 0.00% 100.00%
NAPS 2.0200 1.9800 1.8800 0.8000 0.6300 2.0000 2.2900 -2.07%
  YoY % 2.02% 5.32% 135.00% 26.98% -68.50% -12.66% -
  Horiz. % 88.21% 86.46% 82.10% 34.93% 27.51% 87.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.13 6.98 7.58 8.16 3.60 2.71 2.28 30.23%
  YoY % 59.46% -7.92% -7.11% 126.67% 32.84% 18.86% -
  Horiz. % 488.16% 306.14% 332.46% 357.89% 157.89% 118.86% 100.00%
EPS 0.38 0.34 0.39 0.67 0.05 0.04 0.05 40.20%
  YoY % 11.76% -12.82% -41.79% 1,240.00% 25.00% -20.00% -
  Horiz. % 760.00% 680.00% 780.00% 1,340.00% 100.00% 80.00% 100.00%
DPS 0.09 0.07 0.07 0.13 0.00 0.00 0.03 20.08%
  YoY % 28.57% 0.00% -46.15% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 233.33% 233.33% 433.33% 0.00% 0.00% 100.00%
NAPS 0.1840 0.1790 0.1697 0.0706 0.0496 0.0316 0.0360 31.23%
  YoY % 2.79% 5.48% 140.37% 42.34% 56.96% -12.22% -
  Horiz. % 511.11% 497.22% 471.39% 196.11% 137.78% 87.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.3300 1.0800 1.2200 1.7800 0.4100 0.4300 0.5900 -
P/RPS 1.09 1.40 1.45 1.93 0.90 0.25 0.41 17.69%
  YoY % -22.14% -3.45% -24.87% 114.44% 260.00% -39.02% -
  Horiz. % 265.85% 341.46% 353.66% 470.73% 219.51% 60.98% 100.00%
P/EPS 32.13 28.72 28.50 23.36 65.08 17.73 20.34 7.91%
  YoY % 11.87% 0.77% 22.00% -64.11% 267.06% -12.83% -
  Horiz. % 157.96% 141.20% 140.12% 114.85% 319.96% 87.17% 100.00%
EY 3.11 3.48 3.51 4.28 1.54 5.64 4.92 -7.36%
  YoY % -10.63% -0.85% -17.99% 177.92% -72.70% 14.63% -
  Horiz. % 63.21% 70.73% 71.34% 86.99% 31.30% 114.63% 100.00%
DY 0.75 0.69 0.61 0.84 0.00 0.00 3.39 -22.22%
  YoY % 8.70% 13.11% -27.38% 0.00% 0.00% 0.00% -
  Horiz. % 22.12% 20.35% 17.99% 24.78% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.55 0.65 2.23 0.65 0.22 0.26 16.79%
  YoY % 20.00% -15.38% -70.85% 243.08% 195.45% -15.38% -
  Horiz. % 253.85% 211.54% 250.00% 857.69% 250.00% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 30/08/05 25/08/04 -
Price 1.3900 1.2000 1.1600 1.6300 0.3800 0.3500 0.5300 -
P/RPS 1.14 1.55 1.38 1.76 0.83 0.20 0.36 21.17%
  YoY % -26.45% 12.32% -21.59% 112.05% 315.00% -44.44% -
  Horiz. % 316.67% 430.56% 383.33% 488.89% 230.56% 55.56% 100.00%
P/EPS 33.57 31.91 27.10 21.39 60.32 14.43 18.28 10.66%
  YoY % 5.20% 17.75% 26.69% -64.54% 318.02% -21.06% -
  Horiz. % 183.64% 174.56% 148.25% 117.01% 329.98% 78.94% 100.00%
EY 2.98 3.13 3.69 4.67 1.66 6.93 5.47 -9.62%
  YoY % -4.79% -15.18% -20.99% 181.33% -76.05% 26.69% -
  Horiz. % 54.48% 57.22% 67.46% 85.37% 30.35% 126.69% 100.00%
DY 0.72 0.62 0.65 0.92 0.00 0.00 3.77 -24.10%
  YoY % 16.13% -4.62% -29.35% 0.00% 0.00% 0.00% -
  Horiz. % 19.10% 16.45% 17.24% 24.40% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.61 0.62 2.04 0.60 0.18 0.23 20.08%
  YoY % 13.11% -1.61% -69.61% 240.00% 233.33% -21.74% -
  Horiz. % 300.00% 265.22% 269.57% 886.96% 260.87% 78.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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