Highlights

[PMETAL] YoY Quarter Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -33.26%    YoY -     44.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 609,135 581,668 467,394 306,152 255,529 291,495 214,078 19.02%
  YoY % 4.72% 24.45% 52.67% 19.81% -12.34% 36.16% -
  Horiz. % 284.54% 271.71% 218.33% 143.01% 119.36% 136.16% 100.00%
PBT 20,489 30,068 19,967 11,262 10,033 373,292 6,467 21.17%
  YoY % -31.86% 50.59% 77.30% 12.25% -97.31% 5,672.26% -
  Horiz. % 316.82% 464.95% 308.75% 174.15% 155.14% 5,772.26% 100.00%
Tax 147,655 -6,527 -5,476 -1,885 -3,692 -8,662 -1,335 -
  YoY % 2,362.22% -19.19% -190.50% 48.94% 57.38% -548.84% -
  Horiz. % -11,060.30% 488.91% 410.19% 141.20% 276.55% 648.84% 100.00%
NP 168,144 23,541 14,491 9,377 6,341 364,630 5,132 78.79%
  YoY % 614.26% 62.45% 54.54% 47.88% -98.26% 7,005.03% -
  Horiz. % 3,276.38% 458.71% 282.37% 182.72% 123.56% 7,105.03% 100.00%
NP to SH 136,093 20,132 14,230 9,159 6,337 362,960 4,921 73.81%
  YoY % 576.00% 41.48% 55.37% 44.53% -98.25% 7,275.74% -
  Horiz. % 2,765.56% 409.10% 289.17% 186.12% 128.77% 7,375.74% 100.00%
Tax Rate -720.65 % 21.71 % 27.43 % 16.74 % 36.80 % 2.32 % 20.64 % -
  YoY % -3,419.44% -20.85% 63.86% -54.51% 1,486.21% -88.76% -
  Horiz. % -3,491.52% 105.18% 132.90% 81.10% 178.29% 11.24% 100.00%
Total Cost 440,991 558,127 452,903 296,775 249,188 -73,135 208,946 13.24%
  YoY % -20.99% 23.23% 52.61% 19.10% 440.72% -135.00% -
  Horiz. % 211.06% 267.12% 216.76% 142.03% 119.26% -35.00% 100.00%
Net Worth 1,186,131 1,010,995 784,364 722,502 717,464 638,849 204,509 34.00%
  YoY % 17.32% 28.89% 8.56% 0.70% 12.31% 212.38% -
  Horiz. % 579.99% 494.35% 383.54% 353.29% 350.82% 312.38% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,459 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 3.28 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,186,131 1,010,995 784,364 722,502 717,464 638,849 204,509 34.00%
  YoY % 17.32% 28.89% 8.56% 0.70% 12.31% 212.38% -
  Horiz. % 579.99% 494.35% 383.54% 353.29% 350.82% 312.38% 100.00%
NOSH 445,914 439,563 428,614 364,900 364,195 358,904 319,545 5.71%
  YoY % 1.44% 2.55% 17.46% 0.19% 1.47% 12.32% -
  Horiz. % 139.55% 137.56% 134.13% 114.19% 113.97% 112.32% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.60 % 4.05 % 3.10 % 3.06 % 2.48 % 125.09 % 2.40 % 50.18%
  YoY % 581.48% 30.65% 1.31% 23.39% -98.02% 5,112.08% -
  Horiz. % 1,150.00% 168.75% 129.17% 127.50% 103.33% 5,212.08% 100.00%
ROE 11.47 % 1.99 % 1.81 % 1.27 % 0.88 % 56.81 % 2.41 % 29.66%
  YoY % 476.38% 9.94% 42.52% 44.32% -98.45% 2,257.26% -
  Horiz. % 475.93% 82.57% 75.10% 52.70% 36.51% 2,357.26% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 136.60 132.33 109.05 83.90 70.16 81.22 66.99 12.60%
  YoY % 3.23% 21.35% 29.98% 19.58% -13.62% 21.24% -
  Horiz. % 203.91% 197.54% 162.79% 125.24% 104.73% 121.24% 100.00%
EPS 30.52 4.58 3.32 2.51 1.74 101.13 1.54 64.43%
  YoY % 566.38% 37.95% 32.27% 44.25% -98.28% 6,466.88% -
  Horiz. % 1,981.82% 297.40% 215.58% 162.99% 112.99% 6,566.88% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 0.6400 26.77%
  YoY % 15.65% 25.68% -7.58% 0.51% 10.67% 178.12% -
  Horiz. % 415.62% 359.38% 285.94% 309.38% 307.81% 278.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.08 14.40 11.57 7.58 6.33 7.22 5.30 19.02%
  YoY % 4.72% 24.46% 52.64% 19.75% -12.33% 36.23% -
  Horiz. % 284.53% 271.70% 218.30% 143.02% 119.43% 136.23% 100.00%
EPS 3.37 0.50 0.35 0.23 0.16 8.99 0.12 74.26%
  YoY % 574.00% 42.86% 52.17% 43.75% -98.22% 7,391.67% -
  Horiz. % 2,808.33% 416.67% 291.67% 191.67% 133.33% 7,491.67% 100.00%
DPS 0.11 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. % 100.00% - - - - - -
NAPS 0.2937 0.2504 0.1942 0.1789 0.1777 0.1582 0.0506 34.02%
  YoY % 17.29% 28.94% 8.55% 0.68% 12.33% 212.65% -
  Horiz. % 580.43% 494.86% 383.79% 353.56% 351.19% 312.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 0.4100 -
P/RPS 1.20 1.17 1.38 1.53 1.43 1.92 0.61 11.93%
  YoY % 2.56% -15.22% -9.80% 6.99% -25.52% 214.75% -
  Horiz. % 196.72% 191.80% 226.23% 250.82% 234.43% 314.75% 100.00%
P/EPS 5.37 33.84 45.18 51.00 57.47 1.54 26.62 -23.40%
  YoY % -84.13% -25.10% -11.41% -11.26% 3,631.82% -94.21% -
  Horiz. % 20.17% 127.12% 169.72% 191.59% 215.89% 5.79% 100.00%
EY 18.61 2.95 2.21 1.96 1.74 64.83 3.76 30.51%
  YoY % 530.85% 33.48% 12.76% 12.64% -97.32% 1,624.20% -
  Horiz. % 494.95% 78.46% 58.78% 52.13% 46.28% 1,724.20% 100.00%
DY 0.61 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. % 100.00% - - - - - -
P/NAPS 0.62 0.67 0.82 0.65 0.51 0.88 0.64 -0.53%
  YoY % -7.46% -18.29% 26.15% 27.45% -42.05% 37.50% -
  Horiz. % 96.88% 104.69% 128.12% 101.56% 79.69% 137.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 -
Price 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 0.5000 -
P/RPS 1.28 1.31 1.95 1.47 0.93 2.03 0.75 9.31%
  YoY % -2.29% -32.82% 32.65% 58.06% -54.19% 170.67% -
  Horiz. % 170.67% 174.67% 260.00% 196.00% 124.00% 270.67% 100.00%
P/EPS 5.73 37.77 64.16 49.00 37.36 1.63 32.47 -25.09%
  YoY % -84.83% -41.13% 30.94% 31.16% 2,192.02% -94.98% -
  Horiz. % 17.65% 116.32% 197.60% 150.91% 115.06% 5.02% 100.00%
EY 17.44 2.65 1.56 2.04 2.68 61.29 3.08 33.47%
  YoY % 558.11% 69.87% -23.53% -23.88% -95.63% 1,889.94% -
  Horiz. % 566.23% 86.04% 50.65% 66.23% 87.01% 1,989.94% 100.00%
DY 0.57 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. % 100.00% - - - - - -
P/NAPS 0.66 0.75 1.16 0.62 0.33 0.93 0.78 -2.74%
  YoY % -12.00% -35.34% 87.10% 87.88% -64.52% 19.23% -
  Horiz. % 84.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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
Partners & Brokers