Highlights

[PMETAL] YoY Quarter Result on 2008-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -59.39%    YoY -     -98.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 581,668 467,394 306,152 255,529 291,495 214,078 109,107 32.15%
  YoY % 24.45% 52.67% 19.81% -12.34% 36.16% 96.21% -
  Horiz. % 533.12% 428.38% 280.60% 234.20% 267.16% 196.21% 100.00%
PBT 30,068 19,967 11,262 10,033 373,292 6,467 2,288 53.59%
  YoY % 50.59% 77.30% 12.25% -97.31% 5,672.26% 182.65% -
  Horiz. % 1,314.16% 872.68% 492.22% 438.51% 16,315.21% 282.65% 100.00%
Tax -6,527 -5,476 -1,885 -3,692 -8,662 -1,335 -306 66.49%
  YoY % -19.19% -190.50% 48.94% 57.38% -548.84% -336.27% -
  Horiz. % 2,133.01% 1,789.54% 616.01% 1,206.54% 2,830.72% 436.27% 100.00%
NP 23,541 14,491 9,377 6,341 364,630 5,132 1,982 51.02%
  YoY % 62.45% 54.54% 47.88% -98.26% 7,005.03% 158.93% -
  Horiz. % 1,187.74% 731.13% 473.11% 319.93% 18,397.07% 258.93% 100.00%
NP to SH 20,132 14,230 9,159 6,337 362,960 4,921 2,014 46.74%
  YoY % 41.48% 55.37% 44.53% -98.25% 7,275.74% 144.34% -
  Horiz. % 999.60% 706.55% 454.77% 314.65% 18,021.85% 244.34% 100.00%
Tax Rate 21.71 % 27.43 % 16.74 % 36.80 % 2.32 % 20.64 % 13.37 % 8.41%
  YoY % -20.85% 63.86% -54.51% 1,486.21% -88.76% 54.38% -
  Horiz. % 162.38% 205.16% 125.21% 275.24% 17.35% 154.38% 100.00%
Total Cost 558,127 452,903 296,775 249,188 -73,135 208,946 107,125 31.65%
  YoY % 23.23% 52.61% 19.10% 440.72% -135.00% 95.05% -
  Horiz. % 521.01% 422.78% 277.04% 232.61% -68.27% 195.05% 100.00%
Net Worth 1,010,995 784,364 722,502 717,464 638,849 204,509 0 -
  YoY % 28.89% 8.56% 0.70% 12.31% 212.38% 0.00% -
  Horiz. % 494.35% 383.54% 353.29% 350.82% 312.38% 100.00% -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,010,995 784,364 722,502 717,464 638,849 204,509 0 -
  YoY % 28.89% 8.56% 0.70% 12.31% 212.38% 0.00% -
  Horiz. % 494.35% 383.54% 353.29% 350.82% 312.38% 100.00% -
NOSH 439,563 428,614 364,900 364,195 358,904 319,545 192,540 14.74%
  YoY % 2.55% 17.46% 0.19% 1.47% 12.32% 65.96% -
  Horiz. % 228.30% 222.61% 189.52% 189.15% 186.40% 165.96% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.05 % 3.10 % 3.06 % 2.48 % 125.09 % 2.40 % 1.82 % 14.25%
  YoY % 30.65% 1.31% 23.39% -98.02% 5,112.08% 31.87% -
  Horiz. % 222.53% 170.33% 168.13% 136.26% 6,873.08% 131.87% 100.00%
ROE 1.99 % 1.81 % 1.27 % 0.88 % 56.81 % 2.41 % - % -
  YoY % 9.94% 42.52% 44.32% -98.45% 2,257.26% 0.00% -
  Horiz. % 82.57% 75.10% 52.70% 36.51% 2,357.26% 100.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 132.33 109.05 83.90 70.16 81.22 66.99 56.67 15.17%
  YoY % 21.35% 29.98% 19.58% -13.62% 21.24% 18.21% -
  Horiz. % 233.51% 192.43% 148.05% 123.80% 143.32% 118.21% 100.00%
EPS 4.58 3.32 2.51 1.74 101.13 1.54 0.63 39.16%
  YoY % 37.95% 32.27% 44.25% -98.28% 6,466.88% 144.44% -
  Horiz. % 726.98% 526.98% 398.41% 276.19% 16,052.38% 244.44% 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 2.3000 1.8300 1.9800 1.9700 1.7800 0.6400 0.0000 -
  YoY % 25.68% -7.58% 0.51% 10.67% 178.12% 0.00% -
  Horiz. % 359.38% 285.94% 309.38% 307.81% 278.12% 100.00% -
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.46 11.62 7.61 6.35 7.24 5.32 2.71 32.17%
  YoY % 24.44% 52.69% 19.84% -12.29% 36.09% 96.31% -
  Horiz. % 533.58% 428.78% 280.81% 234.32% 267.16% 196.31% 100.00%
EPS 0.50 0.35 0.23 0.16 9.02 0.12 0.05 46.75%
  YoY % 42.86% 52.17% 43.75% -98.23% 7,416.67% 140.00% -
  Horiz. % 1,000.00% 700.00% 460.00% 320.00% 18,040.00% 240.00% 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 0.2512 0.1949 0.1795 0.1783 0.1588 0.0508 0.0000 -
  YoY % 28.89% 8.58% 0.67% 12.28% 212.60% 0.00% -
  Horiz. % 494.49% 383.66% 353.35% 350.98% 312.60% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.5500 1.5000 1.2800 1.0000 1.5600 0.4100 0.3000 -
P/RPS 1.17 1.38 1.53 1.43 1.92 0.61 0.53 14.10%
  YoY % -15.22% -9.80% 6.99% -25.52% 214.75% 15.09% -
  Horiz. % 220.75% 260.38% 288.68% 269.81% 362.26% 115.09% 100.00%
P/EPS 33.84 45.18 51.00 57.47 1.54 26.62 28.68 2.79%
  YoY % -25.10% -11.41% -11.26% 3,631.82% -94.21% -7.18% -
  Horiz. % 117.99% 157.53% 177.82% 200.38% 5.37% 92.82% 100.00%
EY 2.95 2.21 1.96 1.74 64.83 3.76 3.49 -2.76%
  YoY % 33.48% 12.76% 12.64% -97.32% 1,624.20% 7.74% -
  Horiz. % 84.53% 63.32% 56.16% 49.86% 1,857.59% 107.74% 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 0.67 0.82 0.65 0.51 0.88 0.64 0.00 -
  YoY % -18.29% 26.15% 27.45% -42.05% 37.50% 0.00% -
  Horiz. % 104.69% 128.12% 101.56% 79.69% 137.50% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 -
Price 1.7300 2.1300 1.2300 0.6500 1.6500 0.5000 0.2800 -
P/RPS 1.31 1.95 1.47 0.93 2.03 0.75 0.49 17.80%
  YoY % -32.82% 32.65% 58.06% -54.19% 170.67% 53.06% -
  Horiz. % 267.35% 397.96% 300.00% 189.80% 414.29% 153.06% 100.00%
P/EPS 37.77 64.16 49.00 37.36 1.63 32.47 26.77 5.90%
  YoY % -41.13% 30.94% 31.16% 2,192.02% -94.98% 21.29% -
  Horiz. % 141.09% 239.67% 183.04% 139.56% 6.09% 121.29% 100.00%
EY 2.65 1.56 2.04 2.68 61.29 3.08 3.74 -5.58%
  YoY % 69.87% -23.53% -23.88% -95.63% 1,889.94% -17.65% -
  Horiz. % 70.86% 41.71% 54.55% 71.66% 1,638.77% 82.35% 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 0.75 1.16 0.62 0.33 0.93 0.78 0.00 -
  YoY % -35.34% 87.10% 87.88% -64.52% 19.23% 0.00% -
  Horiz. % 96.15% 148.72% 79.49% 42.31% 119.23% 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