Highlights

[PMETAL] YoY Quarter Result on 2008-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 21-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     36.51%    YoY -     -42.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 593,255 449,507 281,674 305,971 329,377 145,467 109,312 32.55%
  YoY % 31.98% 59.58% -7.94% -7.11% 126.43% 33.08% -
  Horiz. % 542.72% 411.21% 257.68% 279.91% 301.32% 133.08% 100.00%
PBT 36,757 20,965 14,577 18,155 30,935 4,192 1,871 64.23%
  YoY % 75.33% 43.82% -19.71% -41.31% 637.95% 124.05% -
  Horiz. % 1,964.56% 1,120.52% 779.10% 970.34% 1,653.39% 224.05% 100.00%
Tax -10,150 -4,889 -1,313 -2,240 -803 -601 -302 79.59%
  YoY % -107.61% -272.35% 41.38% -178.95% -33.61% -99.01% -
  Horiz. % 3,360.93% 1,618.87% 434.77% 741.72% 265.89% 199.01% 100.00%
NP 26,607 16,076 13,264 15,915 30,132 3,591 1,569 60.25%
  YoY % 65.51% 21.20% -16.66% -47.18% 739.10% 128.87% -
  Horiz. % 1,695.79% 1,024.60% 845.38% 1,014.34% 1,920.46% 228.87% 100.00%
NP to SH 23,256 15,224 13,723 15,605 27,152 2,004 1,549 57.03%
  YoY % 52.76% 10.94% -12.06% -42.53% 1,254.89% 29.37% -
  Horiz. % 1,501.36% 982.83% 885.93% 1,007.42% 1,752.87% 129.37% 100.00%
Tax Rate 27.61 % 23.32 % 9.01 % 12.34 % 2.60 % 14.34 % 16.14 % 9.36%
  YoY % 18.40% 158.82% -26.99% 374.62% -81.87% -11.15% -
  Horiz. % 171.07% 144.49% 55.82% 76.46% 16.11% 88.85% 100.00%
Total Cost 566,648 433,431 268,410 290,056 299,245 141,876 107,743 31.86%
  YoY % 30.74% 61.48% -7.46% -3.07% 110.92% 31.68% -
  Horiz. % 525.93% 402.28% 249.12% 269.21% 277.74% 131.68% 100.00%
Net Worth 836,170 742,813 722,647 685,453 285,060 200,399 127,728 36.75%
  YoY % 12.57% 2.79% 5.43% 140.46% 42.25% 56.89% -
  Horiz. % 654.65% 581.56% 565.77% 536.65% 223.18% 156.89% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,355 3,677 2,737 2,734 5,344 - - -
  YoY % 18.43% 34.34% 0.10% -48.84% 0.00% 0.00% -
  Horiz. % 81.48% 68.80% 51.21% 51.16% 100.00% - -
Div Payout % 18.73 % 24.15 % 19.95 % 17.52 % 19.69 % - % - % -
  YoY % -22.44% 21.05% 13.87% -11.02% 0.00% 0.00% -
  Horiz. % 95.12% 122.65% 101.32% 88.98% 100.00% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 836,170 742,813 722,647 685,453 285,060 200,399 127,728 36.75%
  YoY % 12.57% 2.79% 5.43% 140.46% 42.25% 56.89% -
  Horiz. % 654.65% 581.56% 565.77% 536.65% 223.18% 156.89% 100.00%
NOSH 435,505 367,729 364,973 364,602 356,325 318,095 63,864 37.69%
  YoY % 18.43% 0.76% 0.10% 2.32% 12.02% 398.08% -
  Horiz. % 681.92% 575.80% 571.48% 570.90% 557.94% 498.08% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.48 % 3.58 % 4.71 % 5.20 % 9.15 % 2.47 % 1.44 % 20.81%
  YoY % 25.14% -23.99% -9.42% -43.17% 270.45% 71.53% -
  Horiz. % 311.11% 248.61% 327.08% 361.11% 635.42% 171.53% 100.00%
ROE 2.78 % 2.05 % 1.90 % 2.28 % 9.53 % 1.00 % 1.21 % 14.86%
  YoY % 35.61% 7.89% -16.67% -76.08% 853.00% -17.36% -
  Horiz. % 229.75% 169.42% 157.02% 188.43% 787.60% 82.64% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 136.22 122.24 77.18 83.92 92.44 45.73 171.16 -3.73%
  YoY % 11.44% 58.38% -8.03% -9.22% 102.14% -73.28% -
  Horiz. % 79.59% 71.42% 45.09% 49.03% 54.01% 26.72% 100.00%
EPS 5.34 4.14 3.76 4.28 7.62 0.63 0.48 49.38%
  YoY % 28.99% 10.11% -12.15% -43.83% 1,109.52% 31.25% -
  Horiz. % 1,112.50% 862.50% 783.33% 891.67% 1,587.50% 131.25% 100.00%
DPS 1.00 1.00 0.75 0.75 1.50 0.00 0.00 -
  YoY % 0.00% 33.33% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 100.00% - -
NAPS 1.9200 2.0200 1.9800 1.8800 0.8000 0.6300 2.0000 -0.68%
  YoY % -4.95% 2.02% 5.32% 135.00% 26.98% -68.50% -
  Horiz. % 96.00% 101.00% 99.00% 94.00% 40.00% 31.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.74 11.17 7.00 7.60 8.19 3.61 2.72 32.52%
  YoY % 31.96% 59.57% -7.89% -7.20% 126.87% 32.72% -
  Horiz. % 541.91% 410.66% 257.35% 279.41% 301.10% 132.72% 100.00%
EPS 0.58 0.38 0.34 0.39 0.67 0.05 0.04 56.13%
  YoY % 52.63% 11.76% -12.82% -41.79% 1,240.00% 25.00% -
  Horiz. % 1,450.00% 950.00% 850.00% 975.00% 1,675.00% 125.00% 100.00%
DPS 0.11 0.09 0.07 0.07 0.13 0.00 0.00 -
  YoY % 22.22% 28.57% 0.00% -46.15% 0.00% 0.00% -
  Horiz. % 84.62% 69.23% 53.85% 53.85% 100.00% - -
NAPS 0.2078 0.1846 0.1796 0.1703 0.0708 0.0498 0.0317 36.78%
  YoY % 12.57% 2.78% 5.46% 140.54% 42.17% 57.10% -
  Horiz. % 655.52% 582.33% 566.56% 537.22% 223.34% 157.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.2100 1.3300 1.0800 1.2200 1.7800 0.4100 0.4300 -
P/RPS 1.62 1.09 1.40 1.45 1.93 0.90 0.25 36.52%
  YoY % 48.62% -22.14% -3.45% -24.87% 114.44% 260.00% -
  Horiz. % 648.00% 436.00% 560.00% 580.00% 772.00% 360.00% 100.00%
P/EPS 41.39 32.13 28.72 28.50 23.36 65.08 17.73 15.17%
  YoY % 28.82% 11.87% 0.77% 22.00% -64.11% 267.06% -
  Horiz. % 233.45% 181.22% 161.99% 160.74% 131.75% 367.06% 100.00%
EY 2.42 3.11 3.48 3.51 4.28 1.54 5.64 -13.15%
  YoY % -22.19% -10.63% -0.85% -17.99% 177.92% -72.70% -
  Horiz. % 42.91% 55.14% 61.70% 62.23% 75.89% 27.30% 100.00%
DY 0.45 0.75 0.69 0.61 0.84 0.00 0.00 -
  YoY % -40.00% 8.70% 13.11% -27.38% 0.00% 0.00% -
  Horiz. % 53.57% 89.29% 82.14% 72.62% 100.00% - -
P/NAPS 1.15 0.66 0.55 0.65 2.23 0.65 0.22 31.72%
  YoY % 74.24% 20.00% -15.38% -70.85% 243.08% 195.45% -
  Horiz. % 522.73% 300.00% 250.00% 295.45% 1,013.64% 295.45% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 30/08/05 -
Price 1.8900 1.3900 1.2000 1.1600 1.6300 0.3800 0.3500 -
P/RPS 1.39 1.14 1.55 1.38 1.76 0.83 0.20 38.12%
  YoY % 21.93% -26.45% 12.32% -21.59% 112.05% 315.00% -
  Horiz. % 695.00% 570.00% 775.00% 690.00% 880.00% 415.00% 100.00%
P/EPS 35.39 33.57 31.91 27.10 21.39 60.32 14.43 16.12%
  YoY % 5.42% 5.20% 17.75% 26.69% -64.54% 318.02% -
  Horiz. % 245.25% 232.64% 221.14% 187.80% 148.23% 418.02% 100.00%
EY 2.83 2.98 3.13 3.69 4.67 1.66 6.93 -13.86%
  YoY % -5.03% -4.79% -15.18% -20.99% 181.33% -76.05% -
  Horiz. % 40.84% 43.00% 45.17% 53.25% 67.39% 23.95% 100.00%
DY 0.53 0.72 0.62 0.65 0.92 0.00 0.00 -
  YoY % -26.39% 16.13% -4.62% -29.35% 0.00% 0.00% -
  Horiz. % 57.61% 78.26% 67.39% 70.65% 100.00% - -
P/NAPS 0.98 0.69 0.61 0.62 2.04 0.60 0.18 32.62%
  YoY % 42.03% 13.11% -1.61% -69.61% 240.00% 233.33% -
  Horiz. % 544.44% 383.33% 338.89% 344.44% 1,133.33% 333.33% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers