Highlights

[PMETAL] YoY Quarter Result on 2010-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -53.00%    YoY -     10.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 795,343 522,385 593,255 449,507 281,674 305,971 329,377 15.81%
  YoY % 52.25% -11.95% 31.98% 59.58% -7.94% -7.11% -
  Horiz. % 241.47% 158.60% 180.11% 136.47% 85.52% 92.89% 100.00%
PBT 26,848 23,978 36,757 20,965 14,577 18,155 30,935 -2.33%
  YoY % 11.97% -34.77% 75.33% 43.82% -19.71% -41.31% -
  Horiz. % 86.79% 77.51% 118.82% 67.77% 47.12% 58.69% 100.00%
Tax -4,027 -3,063 -10,150 -4,889 -1,313 -2,240 -803 30.80%
  YoY % -31.47% 69.82% -107.61% -272.35% 41.38% -178.95% -
  Horiz. % 501.49% 381.44% 1,264.01% 608.84% 163.51% 278.95% 100.00%
NP 22,821 20,915 26,607 16,076 13,264 15,915 30,132 -4.52%
  YoY % 9.11% -21.39% 65.51% 21.20% -16.66% -47.18% -
  Horiz. % 75.74% 69.41% 88.30% 53.35% 44.02% 52.82% 100.00%
NP to SH 20,041 19,229 23,256 15,224 13,723 15,605 27,152 -4.93%
  YoY % 4.22% -17.32% 52.76% 10.94% -12.06% -42.53% -
  Horiz. % 73.81% 70.82% 85.65% 56.07% 50.54% 57.47% 100.00%
Tax Rate 15.00 % 12.77 % 27.61 % 23.32 % 9.01 % 12.34 % 2.60 % 33.89%
  YoY % 17.46% -53.75% 18.40% 158.82% -26.99% 374.62% -
  Horiz. % 576.92% 491.15% 1,061.92% 896.92% 346.54% 474.62% 100.00%
Total Cost 772,522 501,470 566,648 433,431 268,410 290,056 299,245 17.11%
  YoY % 54.05% -11.50% 30.74% 61.48% -7.46% -3.07% -
  Horiz. % 258.16% 167.58% 189.36% 144.84% 89.70% 96.93% 100.00%
Net Worth 1,309,007 1,056,054 836,170 742,813 722,647 685,453 285,060 28.89%
  YoY % 23.95% 26.30% 12.57% 2.79% 5.43% 140.46% -
  Horiz. % 459.20% 370.47% 293.33% 260.58% 253.51% 240.46% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,400 4,355 3,677 2,737 2,734 5,344 -
  YoY % 0.00% 1.04% 18.43% 34.34% 0.10% -48.84% -
  Horiz. % 0.00% 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 % 0.00% 22.16% -22.44% 21.05% 13.87% -11.02% -
  Horiz. % 0.00% 116.20% 95.12% 122.65% 101.32% 88.98% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,309,007 1,056,054 836,170 742,813 722,647 685,453 285,060 28.89%
  YoY % 23.95% 26.30% 12.57% 2.79% 5.43% 140.46% -
  Horiz. % 459.20% 370.47% 293.33% 260.58% 253.51% 240.46% 100.00%
NOSH 507,367 440,022 435,505 367,729 364,973 364,602 356,325 6.06%
  YoY % 15.30% 1.04% 18.43% 0.76% 0.10% 2.32% -
  Horiz. % 142.39% 123.49% 122.22% 103.20% 102.43% 102.32% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.87 % 4.00 % 4.48 % 3.58 % 4.71 % 5.20 % 9.15 % -17.56%
  YoY % -28.25% -10.71% 25.14% -23.99% -9.42% -43.17% -
  Horiz. % 31.37% 43.72% 48.96% 39.13% 51.48% 56.83% 100.00%
ROE 1.53 % 1.82 % 2.78 % 2.05 % 1.90 % 2.28 % 9.53 % -26.26%
  YoY % -15.93% -34.53% 35.61% 7.89% -16.67% -76.08% -
  Horiz. % 16.05% 19.10% 29.17% 21.51% 19.94% 23.92% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 156.76 118.72 136.22 122.24 77.18 83.92 92.44 9.19%
  YoY % 32.04% -12.85% 11.44% 58.38% -8.03% -9.22% -
  Horiz. % 169.58% 128.43% 147.36% 132.24% 83.49% 90.78% 100.00%
EPS 3.95 4.37 5.34 4.14 3.76 4.28 7.62 -10.36%
  YoY % -9.61% -18.16% 28.99% 10.11% -12.15% -43.83% -
  Horiz. % 51.84% 57.35% 70.08% 54.33% 49.34% 56.17% 100.00%
DPS 0.00 1.00 1.00 1.00 0.75 0.75 1.50 -
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -50.00% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 50.00% 50.00% 100.00%
NAPS 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 21.53%
  YoY % 7.50% 25.00% -4.95% 2.02% 5.32% 135.00% -
  Horiz. % 322.50% 300.00% 240.00% 252.50% 247.50% 235.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.70 12.94 14.69 11.13 6.98 7.58 8.16 15.81%
  YoY % 52.24% -11.91% 31.99% 59.46% -7.92% -7.11% -
  Horiz. % 241.42% 158.58% 180.02% 136.40% 85.54% 92.89% 100.00%
EPS 0.50 0.48 0.58 0.38 0.34 0.39 0.67 -4.76%
  YoY % 4.17% -17.24% 52.63% 11.76% -12.82% -41.79% -
  Horiz. % 74.63% 71.64% 86.57% 56.72% 50.75% 58.21% 100.00%
DPS 0.00 0.11 0.11 0.09 0.07 0.07 0.13 -
  YoY % 0.00% 0.00% 22.22% 28.57% 0.00% -46.15% -
  Horiz. % 0.00% 84.62% 84.62% 69.23% 53.85% 53.85% 100.00%
NAPS 0.3242 0.2615 0.2071 0.1840 0.1790 0.1697 0.0706 28.89%
  YoY % 23.98% 26.27% 12.55% 2.79% 5.48% 140.37% -
  Horiz. % 459.21% 370.40% 293.34% 260.62% 253.54% 240.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 -
P/RPS 1.49 1.55 1.62 1.09 1.40 1.45 1.93 -4.22%
  YoY % -3.87% -4.32% 48.62% -22.14% -3.45% -24.87% -
  Horiz. % 77.20% 80.31% 83.94% 56.48% 72.54% 75.13% 100.00%
P/EPS 58.99 42.11 41.39 32.13 28.72 28.50 23.36 16.68%
  YoY % 40.09% 1.74% 28.82% 11.87% 0.77% 22.00% -
  Horiz. % 252.53% 180.27% 177.18% 137.54% 122.95% 122.00% 100.00%
EY 1.70 2.38 2.42 3.11 3.48 3.51 4.28 -14.25%
  YoY % -28.57% -1.65% -22.19% -10.63% -0.85% -17.99% -
  Horiz. % 39.72% 55.61% 56.54% 72.66% 81.31% 82.01% 100.00%
DY 0.00 0.54 0.45 0.75 0.69 0.61 0.84 -
  YoY % 0.00% 20.00% -40.00% 8.70% 13.11% -27.38% -
  Horiz. % 0.00% 64.29% 53.57% 89.29% 82.14% 72.62% 100.00%
P/NAPS 0.90 0.77 1.15 0.66 0.55 0.65 2.23 -14.02%
  YoY % 16.88% -33.04% 74.24% 20.00% -15.38% -70.85% -
  Horiz. % 40.36% 34.53% 51.57% 29.60% 24.66% 29.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 -
Price 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 -
P/RPS 1.29 1.43 1.39 1.14 1.55 1.38 1.76 -5.04%
  YoY % -9.79% 2.88% 21.93% -26.45% 12.32% -21.59% -
  Horiz. % 73.30% 81.25% 78.98% 64.77% 88.07% 78.41% 100.00%
P/EPS 51.14 38.90 35.39 33.57 31.91 27.10 21.39 15.62%
  YoY % 31.47% 9.92% 5.42% 5.20% 17.75% 26.69% -
  Horiz. % 239.08% 181.86% 165.45% 156.94% 149.18% 126.69% 100.00%
EY 1.96 2.57 2.83 2.98 3.13 3.69 4.67 -13.46%
  YoY % -23.74% -9.19% -5.03% -4.79% -15.18% -20.99% -
  Horiz. % 41.97% 55.03% 60.60% 63.81% 67.02% 79.01% 100.00%
DY 0.00 0.59 0.53 0.72 0.62 0.65 0.92 -
  YoY % 0.00% 11.32% -26.39% 16.13% -4.62% -29.35% -
  Horiz. % 0.00% 64.13% 57.61% 78.26% 67.39% 70.65% 100.00%
P/NAPS 0.78 0.71 0.98 0.69 0.61 0.62 2.04 -14.79%
  YoY % 9.86% -27.55% 42.03% 13.11% -1.61% -69.61% -
  Horiz. % 38.24% 34.80% 48.04% 33.82% 29.90% 30.39% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers