Highlights

[PMETAL] YoY Quarter Result on 2007-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     1,236.77%    YoY -     7,275.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 467,394 306,152 255,529 291,495 214,078 109,107 103,378 28.58%
  YoY % 52.67% 19.81% -12.34% 36.16% 96.21% 5.54% -
  Horiz. % 452.12% 296.15% 247.18% 281.97% 207.08% 105.54% 100.00%
PBT 19,967 11,262 10,033 373,292 6,467 2,288 2,417 42.16%
  YoY % 77.30% 12.25% -97.31% 5,672.26% 182.65% -5.34% -
  Horiz. % 826.11% 465.95% 415.10% 15,444.44% 267.56% 94.66% 100.00%
Tax -5,476 -1,885 -3,692 -8,662 -1,335 -306 -491 49.45%
  YoY % -190.50% 48.94% 57.38% -548.84% -336.27% 37.68% -
  Horiz. % 1,115.27% 383.91% 751.93% 1,764.15% 271.89% 62.32% 100.00%
NP 14,491 9,377 6,341 364,630 5,132 1,982 1,926 39.96%
  YoY % 54.54% 47.88% -98.26% 7,005.03% 158.93% 2.91% -
  Horiz. % 752.39% 486.86% 329.23% 18,931.98% 266.46% 102.91% 100.00%
NP to SH 14,230 9,159 6,337 362,960 4,921 2,014 1,926 39.54%
  YoY % 55.37% 44.53% -98.25% 7,275.74% 144.34% 4.57% -
  Horiz. % 738.84% 475.55% 329.02% 18,845.28% 255.50% 104.57% 100.00%
Tax Rate 27.43 % 16.74 % 36.80 % 2.32 % 20.64 % 13.37 % 20.31 % 5.13%
  YoY % 63.86% -54.51% 1,486.21% -88.76% 54.38% -34.17% -
  Horiz. % 135.06% 82.42% 181.19% 11.42% 101.62% 65.83% 100.00%
Total Cost 452,903 296,775 249,188 -73,135 208,946 107,125 101,452 28.30%
  YoY % 52.61% 19.10% 440.72% -135.00% 95.05% 5.59% -
  Horiz. % 446.42% 292.53% 245.62% -72.09% 205.96% 105.59% 100.00%
Net Worth 784,364 722,502 717,464 638,849 204,509 0 127,549 35.34%
  YoY % 8.56% 0.70% 12.31% 212.38% 0.00% 0.00% -
  Horiz. % 614.95% 566.45% 562.50% 500.86% 160.34% 0.00% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 784,364 722,502 717,464 638,849 204,509 0 127,549 35.34%
  YoY % 8.56% 0.70% 12.31% 212.38% 0.00% 0.00% -
  Horiz. % 614.95% 566.45% 562.50% 500.86% 160.34% 0.00% 100.00%
NOSH 428,614 364,900 364,195 358,904 319,545 192,540 63,774 37.35%
  YoY % 17.46% 0.19% 1.47% 12.32% 65.96% 201.91% -
  Horiz. % 672.07% 572.17% 571.06% 562.77% 501.05% 301.91% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.10 % 3.06 % 2.48 % 125.09 % 2.40 % 1.82 % 1.86 % 8.88%
  YoY % 1.31% 23.39% -98.02% 5,112.08% 31.87% -2.15% -
  Horiz. % 166.67% 164.52% 133.33% 6,725.27% 129.03% 97.85% 100.00%
ROE 1.81 % 1.27 % 0.88 % 56.81 % 2.41 % - % 1.51 % 3.06%
  YoY % 42.52% 44.32% -98.45% 2,257.26% 0.00% 0.00% -
  Horiz. % 119.87% 84.11% 58.28% 3,762.25% 159.60% 0.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 109.05 83.90 70.16 81.22 66.99 56.67 162.10 -6.39%
  YoY % 29.98% 19.58% -13.62% 21.24% 18.21% -65.04% -
  Horiz. % 67.27% 51.76% 43.28% 50.10% 41.33% 34.96% 100.00%
EPS 3.32 2.51 1.74 101.13 1.54 0.63 1.01 21.93%
  YoY % 32.27% 44.25% -98.28% 6,466.88% 144.44% -37.62% -
  Horiz. % 328.71% 248.51% 172.28% 10,012.87% 152.48% 62.38% 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 1.8300 1.9800 1.9700 1.7800 0.6400 0.0000 2.0000 -1.47%
  YoY % -7.58% 0.51% 10.67% 178.12% 0.00% 0.00% -
  Horiz. % 91.50% 99.00% 98.50% 89.00% 32.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.62 7.61 6.35 7.24 5.32 2.71 2.57 28.58%
  YoY % 52.69% 19.84% -12.29% 36.09% 96.31% 5.45% -
  Horiz. % 452.14% 296.11% 247.08% 281.71% 207.00% 105.45% 100.00%
EPS 0.35 0.23 0.16 9.02 0.12 0.05 0.05 38.29%
  YoY % 52.17% 43.75% -98.23% 7,416.67% 140.00% 0.00% -
  Horiz. % 700.00% 460.00% 320.00% 18,040.00% 240.00% 100.00% 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 0.1949 0.1795 0.1783 0.1588 0.0508 0.0000 0.0317 35.33%
  YoY % 8.58% 0.67% 12.28% 212.60% 0.00% 0.00% -
  Horiz. % 614.83% 566.25% 562.46% 500.95% 160.25% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.5000 1.2800 1.0000 1.5600 0.4100 0.3000 0.5200 -
P/RPS 1.38 1.53 1.43 1.92 0.61 0.53 0.32 27.57%
  YoY % -9.80% 6.99% -25.52% 214.75% 15.09% 65.62% -
  Horiz. % 431.25% 478.12% 446.88% 600.00% 190.63% 165.62% 100.00%
P/EPS 45.18 51.00 57.47 1.54 26.62 28.68 17.22 17.43%
  YoY % -11.41% -11.26% 3,631.82% -94.21% -7.18% 66.55% -
  Horiz. % 262.37% 296.17% 333.74% 8.94% 154.59% 166.55% 100.00%
EY 2.21 1.96 1.74 64.83 3.76 3.49 5.81 -14.87%
  YoY % 12.76% 12.64% -97.32% 1,624.20% 7.74% -39.93% -
  Horiz. % 38.04% 33.73% 29.95% 1,115.83% 64.72% 60.07% 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 0.82 0.65 0.51 0.88 0.64 0.00 0.26 21.09%
  YoY % 26.15% 27.45% -42.05% 37.50% 0.00% 0.00% -
  Horiz. % 315.38% 250.00% 196.15% 338.46% 246.15% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 -
Price 2.1300 1.2300 0.6500 1.6500 0.5000 0.2800 0.4900 -
P/RPS 1.95 1.47 0.93 2.03 0.75 0.49 0.30 36.59%
  YoY % 32.65% 58.06% -54.19% 170.67% 53.06% 63.33% -
  Horiz. % 650.00% 490.00% 310.00% 676.67% 250.00% 163.33% 100.00%
P/EPS 64.16 49.00 37.36 1.63 32.47 26.77 16.23 25.73%
  YoY % 30.94% 31.16% 2,192.02% -94.98% 21.29% 64.94% -
  Horiz. % 395.32% 301.91% 230.19% 10.04% 200.06% 164.94% 100.00%
EY 1.56 2.04 2.68 61.29 3.08 3.74 6.16 -20.45%
  YoY % -23.53% -23.88% -95.63% 1,889.94% -17.65% -39.29% -
  Horiz. % 25.32% 33.12% 43.51% 994.97% 50.00% 60.71% 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 1.16 0.62 0.33 0.93 0.78 0.00 0.25 29.13%
  YoY % 87.10% 87.88% -64.52% 19.23% 0.00% 0.00% -
  Horiz. % 464.00% 248.00% 132.00% 372.00% 312.00% 0.00% 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.
 


 

248  313  520  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.245-0.005 
 HSI-C5J 0.23+0.01 
 HSI-C5H 0.25+0.01 
 IMPIANA 0.0350.00 
 EKOVEST 0.725-0.045 
 SAPNRG 0.290.00 
 KNM 0.195-0.005 
 LAMBO 0.060.00 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers