Highlights

[PMETAL] YoY Quarter Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     255.82%    YoY -     -12.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 522,385 593,255 449,507 281,674 305,971 329,377 145,467 23.72%
  YoY % -11.95% 31.98% 59.58% -7.94% -7.11% 126.43% -
  Horiz. % 359.11% 407.83% 309.01% 193.63% 210.34% 226.43% 100.00%
PBT 23,978 36,757 20,965 14,577 18,155 30,935 4,192 33.70%
  YoY % -34.77% 75.33% 43.82% -19.71% -41.31% 637.95% -
  Horiz. % 571.99% 876.84% 500.12% 347.73% 433.09% 737.95% 100.00%
Tax -3,063 -10,150 -4,889 -1,313 -2,240 -803 -601 31.15%
  YoY % 69.82% -107.61% -272.35% 41.38% -178.95% -33.61% -
  Horiz. % 509.65% 1,688.85% 813.48% 218.47% 372.71% 133.61% 100.00%
NP 20,915 26,607 16,076 13,264 15,915 30,132 3,591 34.10%
  YoY % -21.39% 65.51% 21.20% -16.66% -47.18% 739.10% -
  Horiz. % 582.43% 740.94% 447.67% 369.37% 443.19% 839.10% 100.00%
NP to SH 19,229 23,256 15,224 13,723 15,605 27,152 2,004 45.72%
  YoY % -17.32% 52.76% 10.94% -12.06% -42.53% 1,254.89% -
  Horiz. % 959.53% 1,160.48% 759.68% 684.78% 778.69% 1,354.89% 100.00%
Tax Rate 12.77 % 27.61 % 23.32 % 9.01 % 12.34 % 2.60 % 14.34 % -1.91%
  YoY % -53.75% 18.40% 158.82% -26.99% 374.62% -81.87% -
  Horiz. % 89.05% 192.54% 162.62% 62.83% 86.05% 18.13% 100.00%
Total Cost 501,470 566,648 433,431 268,410 290,056 299,245 141,876 23.40%
  YoY % -11.50% 30.74% 61.48% -7.46% -3.07% 110.92% -
  Horiz. % 353.46% 399.40% 305.50% 189.19% 204.44% 210.92% 100.00%
Net Worth 1,056,054 836,170 742,813 722,647 685,453 285,060 200,399 31.88%
  YoY % 26.30% 12.57% 2.79% 5.43% 140.46% 42.25% -
  Horiz. % 526.97% 417.25% 370.67% 360.60% 342.04% 142.25% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,400 4,355 3,677 2,737 2,734 5,344 - -
  YoY % 1.04% 18.43% 34.34% 0.10% -48.84% 0.00% -
  Horiz. % 82.33% 81.48% 68.80% 51.21% 51.16% 100.00% -
Div Payout % 22.88 % 18.73 % 24.15 % 19.95 % 17.52 % 19.69 % - % -
  YoY % 22.16% -22.44% 21.05% 13.87% -11.02% 0.00% -
  Horiz. % 116.20% 95.12% 122.65% 101.32% 88.98% 100.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,056,054 836,170 742,813 722,647 685,453 285,060 200,399 31.88%
  YoY % 26.30% 12.57% 2.79% 5.43% 140.46% 42.25% -
  Horiz. % 526.97% 417.25% 370.67% 360.60% 342.04% 142.25% 100.00%
NOSH 440,022 435,505 367,729 364,973 364,602 356,325 318,095 5.55%
  YoY % 1.04% 18.43% 0.76% 0.10% 2.32% 12.02% -
  Horiz. % 138.33% 136.91% 115.60% 114.74% 114.62% 112.02% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.00 % 4.48 % 3.58 % 4.71 % 5.20 % 9.15 % 2.47 % 8.36%
  YoY % -10.71% 25.14% -23.99% -9.42% -43.17% 270.45% -
  Horiz. % 161.94% 181.38% 144.94% 190.69% 210.53% 370.45% 100.00%
ROE 1.82 % 2.78 % 2.05 % 1.90 % 2.28 % 9.53 % 1.00 % 10.49%
  YoY % -34.53% 35.61% 7.89% -16.67% -76.08% 853.00% -
  Horiz. % 182.00% 278.00% 205.00% 190.00% 228.00% 953.00% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 118.72 136.22 122.24 77.18 83.92 92.44 45.73 17.22%
  YoY % -12.85% 11.44% 58.38% -8.03% -9.22% 102.14% -
  Horiz. % 259.61% 297.88% 267.31% 168.77% 183.51% 202.14% 100.00%
EPS 4.37 5.34 4.14 3.76 4.28 7.62 0.63 38.06%
  YoY % -18.16% 28.99% 10.11% -12.15% -43.83% 1,109.52% -
  Horiz. % 693.65% 847.62% 657.14% 596.83% 679.37% 1,209.52% 100.00%
DPS 1.00 1.00 1.00 0.75 0.75 1.50 0.00 -
  YoY % 0.00% 0.00% 33.33% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 50.00% 50.00% 100.00% -
NAPS 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 0.6300 24.95%
  YoY % 25.00% -4.95% 2.02% 5.32% 135.00% 26.98% -
  Horiz. % 380.95% 304.76% 320.63% 314.29% 298.41% 126.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.94 14.69 11.13 6.98 7.58 8.16 3.60 23.74%
  YoY % -11.91% 31.99% 59.46% -7.92% -7.11% 126.67% -
  Horiz. % 359.44% 408.06% 309.17% 193.89% 210.56% 226.67% 100.00%
EPS 0.48 0.58 0.38 0.34 0.39 0.67 0.05 45.73%
  YoY % -17.24% 52.63% 11.76% -12.82% -41.79% 1,240.00% -
  Horiz. % 960.00% 1,160.00% 760.00% 680.00% 780.00% 1,340.00% 100.00%
DPS 0.11 0.11 0.09 0.07 0.07 0.13 0.00 -
  YoY % 0.00% 22.22% 28.57% 0.00% -46.15% 0.00% -
  Horiz. % 84.62% 84.62% 69.23% 53.85% 53.85% 100.00% -
NAPS 0.2615 0.2071 0.1840 0.1790 0.1697 0.0706 0.0496 31.89%
  YoY % 26.27% 12.55% 2.79% 5.48% 140.37% 42.34% -
  Horiz. % 527.22% 417.54% 370.97% 360.89% 342.14% 142.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 0.4100 -
P/RPS 1.55 1.62 1.09 1.40 1.45 1.93 0.90 9.47%
  YoY % -4.32% 48.62% -22.14% -3.45% -24.87% 114.44% -
  Horiz. % 172.22% 180.00% 121.11% 155.56% 161.11% 214.44% 100.00%
P/EPS 42.11 41.39 32.13 28.72 28.50 23.36 65.08 -6.99%
  YoY % 1.74% 28.82% 11.87% 0.77% 22.00% -64.11% -
  Horiz. % 64.70% 63.60% 49.37% 44.13% 43.79% 35.89% 100.00%
EY 2.38 2.42 3.11 3.48 3.51 4.28 1.54 7.52%
  YoY % -1.65% -22.19% -10.63% -0.85% -17.99% 177.92% -
  Horiz. % 154.55% 157.14% 201.95% 225.97% 227.92% 277.92% 100.00%
DY 0.54 0.45 0.75 0.69 0.61 0.84 0.00 -
  YoY % 20.00% -40.00% 8.70% 13.11% -27.38% 0.00% -
  Horiz. % 64.29% 53.57% 89.29% 82.14% 72.62% 100.00% -
P/NAPS 0.77 1.15 0.66 0.55 0.65 2.23 0.65 2.86%
  YoY % -33.04% 74.24% 20.00% -15.38% -70.85% 243.08% -
  Horiz. % 118.46% 176.92% 101.54% 84.62% 100.00% 343.08% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 -
Price 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 0.3800 -
P/RPS 1.43 1.39 1.14 1.55 1.38 1.76 0.83 9.48%
  YoY % 2.88% 21.93% -26.45% 12.32% -21.59% 112.05% -
  Horiz. % 172.29% 167.47% 137.35% 186.75% 166.27% 212.05% 100.00%
P/EPS 38.90 35.39 33.57 31.91 27.10 21.39 60.32 -7.04%
  YoY % 9.92% 5.42% 5.20% 17.75% 26.69% -64.54% -
  Horiz. % 64.49% 58.67% 55.65% 52.90% 44.93% 35.46% 100.00%
EY 2.57 2.83 2.98 3.13 3.69 4.67 1.66 7.55%
  YoY % -9.19% -5.03% -4.79% -15.18% -20.99% 181.33% -
  Horiz. % 154.82% 170.48% 179.52% 188.55% 222.29% 281.33% 100.00%
DY 0.59 0.53 0.72 0.62 0.65 0.92 0.00 -
  YoY % 11.32% -26.39% 16.13% -4.62% -29.35% 0.00% -
  Horiz. % 64.13% 57.61% 78.26% 67.39% 70.65% 100.00% -
P/NAPS 0.71 0.98 0.69 0.61 0.62 2.04 0.60 2.84%
  YoY % -27.55% 42.03% 13.11% -1.61% -69.61% 240.00% -
  Horiz. % 118.33% 163.33% 115.00% 101.67% 103.33% 340.00% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers