Highlights

[PMETAL] YoY Quarter Result on 2005-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 17-Nov-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     30.02%    YoY -     4.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 255,529 291,495 214,078 109,107 103,378 113,331 84,643 20.20%
  YoY % -12.34% 36.16% 96.21% 5.54% -8.78% 33.89% -
  Horiz. % 301.89% 344.38% 252.92% 128.90% 122.13% 133.89% 100.00%
PBT 10,033 373,292 6,467 2,288 2,417 2,867 6,057 8.77%
  YoY % -97.31% 5,672.26% 182.65% -5.34% -15.70% -52.67% -
  Horiz. % 165.64% 6,162.98% 106.77% 37.77% 39.90% 47.33% 100.00%
Tax -3,692 -8,662 -1,335 -306 -491 -1,966 -3,262 2.08%
  YoY % 57.38% -548.84% -336.27% 37.68% 75.03% 39.73% -
  Horiz. % 113.18% 265.54% 40.93% 9.38% 15.05% 60.27% 100.00%
NP 6,341 364,630 5,132 1,982 1,926 901 2,795 14.62%
  YoY % -98.26% 7,005.03% 158.93% 2.91% 113.76% -67.76% -
  Horiz. % 226.87% 13,045.80% 183.61% 70.91% 68.91% 32.24% 100.00%
NP to SH 6,337 362,960 4,921 2,014 1,926 901 2,795 14.60%
  YoY % -98.25% 7,275.74% 144.34% 4.57% 113.76% -67.76% -
  Horiz. % 226.73% 12,986.05% 176.06% 72.06% 68.91% 32.24% 100.00%
Tax Rate 36.80 % 2.32 % 20.64 % 13.37 % 20.31 % 68.57 % 53.86 % -6.15%
  YoY % 1,486.21% -88.76% 54.38% -34.17% -70.38% 27.31% -
  Horiz. % 68.33% 4.31% 38.32% 24.82% 37.71% 127.31% 100.00%
Total Cost 249,188 -73,135 208,946 107,125 101,452 112,430 81,848 20.37%
  YoY % 440.72% -135.00% 95.05% 5.59% -9.76% 37.36% -
  Horiz. % 304.45% -89.35% 255.29% 130.88% 123.95% 137.36% 100.00%
Net Worth 717,464 638,849 204,509 0 127,549 133,272 132,623 32.46%
  YoY % 12.31% 212.38% 0.00% 0.00% -4.29% 0.49% -
  Horiz. % 540.98% 481.70% 154.20% 0.00% 96.17% 100.49% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 717,464 638,849 204,509 0 127,549 133,272 132,623 32.46%
  YoY % 12.31% 212.38% 0.00% 0.00% -4.29% 0.49% -
  Horiz. % 540.98% 481.70% 154.20% 0.00% 96.17% 100.49% 100.00%
NOSH 364,195 358,904 319,545 192,540 63,774 62,569 61,973 34.30%
  YoY % 1.47% 12.32% 65.96% 201.91% 1.93% 0.96% -
  Horiz. % 587.66% 579.13% 515.62% 310.68% 102.91% 100.96% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.48 % 125.09 % 2.40 % 1.82 % 1.86 % 0.80 % 3.30 % -4.65%
  YoY % -98.02% 5,112.08% 31.87% -2.15% 132.50% -75.76% -
  Horiz. % 75.15% 3,790.61% 72.73% 55.15% 56.36% 24.24% 100.00%
ROE 0.88 % 56.81 % 2.41 % - % 1.51 % 0.68 % 2.11 % -13.55%
  YoY % -98.45% 2,257.26% 0.00% 0.00% 122.06% -67.77% -
  Horiz. % 41.71% 2,692.42% 114.22% 0.00% 71.56% 32.23% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 70.16 81.22 66.99 56.67 162.10 181.13 136.58 -10.50%
  YoY % -13.62% 21.24% 18.21% -65.04% -10.51% 32.62% -
  Horiz. % 51.37% 59.47% 49.05% 41.49% 118.69% 132.62% 100.00%
EPS 1.74 101.13 1.54 0.63 1.01 1.42 4.51 -14.67%
  YoY % -98.28% 6,466.88% 144.44% -37.62% -28.87% -68.51% -
  Horiz. % 38.58% 2,242.35% 34.15% 13.97% 22.39% 31.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9700 1.7800 0.6400 0.0000 2.0000 2.1300 2.1400 -1.37%
  YoY % 10.67% 178.12% 0.00% 0.00% -6.10% -0.47% -
  Horiz. % 92.06% 83.18% 29.91% 0.00% 93.46% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.33 7.22 5.30 2.70 2.56 2.81 2.10 20.17%
  YoY % -12.33% 36.23% 96.30% 5.47% -8.90% 33.81% -
  Horiz. % 301.43% 343.81% 252.38% 128.57% 121.90% 133.81% 100.00%
EPS 0.16 8.99 0.12 0.05 0.05 0.02 0.07 14.76%
  YoY % -98.22% 7,391.67% 140.00% 0.00% 150.00% -71.43% -
  Horiz. % 228.57% 12,842.86% 171.43% 71.43% 71.43% 28.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1777 0.1582 0.0506 0.0000 0.0316 0.0330 0.0328 32.49%
  YoY % 12.33% 212.65% 0.00% 0.00% -4.24% 0.61% -
  Horiz. % 541.77% 482.32% 154.27% 0.00% 96.34% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.0000 1.5600 0.4100 0.3000 0.5200 0.5100 0.3900 -
P/RPS 1.43 1.92 0.61 0.53 0.32 0.28 0.29 30.43%
  YoY % -25.52% 214.75% 15.09% 65.62% 14.29% -3.45% -
  Horiz. % 493.10% 662.07% 210.34% 182.76% 110.34% 96.55% 100.00%
P/EPS 57.47 1.54 26.62 28.68 17.22 35.42 8.65 37.07%
  YoY % 3,631.82% -94.21% -7.18% 66.55% -51.38% 309.48% -
  Horiz. % 664.39% 17.80% 307.75% 331.56% 199.08% 409.48% 100.00%
EY 1.74 64.83 3.76 3.49 5.81 2.82 11.56 -27.04%
  YoY % -97.32% 1,624.20% 7.74% -39.93% 106.03% -75.61% -
  Horiz. % 15.05% 560.81% 32.53% 30.19% 50.26% 24.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.88 0.64 0.00 0.26 0.24 0.18 18.94%
  YoY % -42.05% 37.50% 0.00% 0.00% 8.33% 33.33% -
  Horiz. % 283.33% 488.89% 355.56% 0.00% 144.44% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 -
Price 0.6500 1.6500 0.5000 0.2800 0.4900 0.9900 0.3800 -
P/RPS 0.93 2.03 0.75 0.49 0.30 0.55 0.28 22.13%
  YoY % -54.19% 170.67% 53.06% 63.33% -45.45% 96.43% -
  Horiz. % 332.14% 725.00% 267.86% 175.00% 107.14% 196.43% 100.00%
P/EPS 37.36 1.63 32.47 26.77 16.23 68.75 8.43 28.13%
  YoY % 2,192.02% -94.98% 21.29% 64.94% -76.39% 715.54% -
  Horiz. % 443.18% 19.34% 385.17% 317.56% 192.53% 815.54% 100.00%
EY 2.68 61.29 3.08 3.74 6.16 1.45 11.87 -21.95%
  YoY % -95.63% 1,889.94% -17.65% -39.29% 324.83% -87.78% -
  Horiz. % 22.58% 516.34% 25.95% 31.51% 51.90% 12.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.93 0.78 0.00 0.25 0.46 0.18 10.62%
  YoY % -64.52% 19.23% 0.00% 0.00% -45.65% 155.56% -
  Horiz. % 183.33% 516.67% 433.33% 0.00% 138.89% 255.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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

TOP ARTICLES

1. Cimb revised capping for gloves gloveharicut
2. CLSA: GLOVE supply shortage forecasted throughout the next 3 years. TOPGLOV (RM28) HARTA (RM20) KOSSAN (RM13) gloveharicut
3. BURSA'S PN17 RELIEF MEASURES RESULTING IN AIRASIA TRIGGERING SUSPENDED CRITERIA BUT NOT CLASSIFIED AS A PN17 LISTED ISSUER Good Articles to Share
4. Supermax Corporation - Heads I Win, Tails I Win Too Kenanga Research & Investment
5. BNM CUTS OPR BY 0.25 BASIS POINTS !!! THIS CONSTRUCTION STOCK DEFINITELY TO BE WATCHED !!! Bursa Master
6. HLIB: There are still legs to GLOVE rally and it is only in midst of a rerating gloveharicut
7. Technical View - MY E.G. Services Bhd (MYEG,0138) Rakuten Trade Research Reports
8. Malaysia Rubber Gloves – 2nd Wave Is Coming; Get Ready for the Ride KL Trader Investment Research Articles
Partners & Brokers