Highlights

[PMETAL] YoY Quarter Result on 2010-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -6.53%    YoY -     55.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 794,460 609,135 581,668 467,394 306,152 255,529 291,495 18.17%
  YoY % 30.42% 4.72% 24.45% 52.67% 19.81% -12.34% -
  Horiz. % 272.55% 208.97% 199.55% 160.34% 105.03% 87.66% 100.00%
PBT 48,368 20,489 30,068 19,967 11,262 10,033 373,292 -28.84%
  YoY % 136.07% -31.86% 50.59% 77.30% 12.25% -97.31% -
  Horiz. % 12.96% 5.49% 8.05% 5.35% 3.02% 2.69% 100.00%
Tax -46,501 147,655 -6,527 -5,476 -1,885 -3,692 -8,662 32.29%
  YoY % -131.49% 2,362.22% -19.19% -190.50% 48.94% 57.38% -
  Horiz. % 536.84% -1,704.63% 75.35% 63.22% 21.76% 42.62% 100.00%
NP 1,867 168,144 23,541 14,491 9,377 6,341 364,630 -58.45%
  YoY % -98.89% 614.26% 62.45% 54.54% 47.88% -98.26% -
  Horiz. % 0.51% 46.11% 6.46% 3.97% 2.57% 1.74% 100.00%
NP to SH -1,649 136,093 20,132 14,230 9,159 6,337 362,960 -
  YoY % -101.21% 576.00% 41.48% 55.37% 44.53% -98.25% -
  Horiz. % -0.45% 37.50% 5.55% 3.92% 2.52% 1.75% 100.00%
Tax Rate 96.14 % -720.65 % 21.71 % 27.43 % 16.74 % 36.80 % 2.32 % 85.92%
  YoY % 113.34% -3,419.44% -20.85% 63.86% -54.51% 1,486.21% -
  Horiz. % 4,143.97% -31,062.50% 935.78% 1,182.33% 721.55% 1,586.21% 100.00%
Total Cost 792,593 440,991 558,127 452,903 296,775 249,188 -73,135 -
  YoY % 79.73% -20.99% 23.23% 52.61% 19.10% 440.72% -
  Horiz. % -1,083.74% -602.98% -763.15% -619.27% -405.79% -340.72% 100.00%
Net Worth 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 638,849 12.83%
  YoY % 11.22% 17.32% 28.89% 8.56% 0.70% 12.31% -
  Horiz. % 206.50% 185.67% 158.25% 122.78% 113.09% 112.31% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,153 4,459 - - - - - -
  YoY % 15.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.56% 100.00% - - - - -
Div Payout % - % 3.28 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 638,849 12.83%
  YoY % 11.22% 17.32% 28.89% 8.56% 0.70% 12.31% -
  Horiz. % 206.50% 185.67% 158.25% 122.78% 113.09% 112.31% 100.00%
NOSH 515,312 445,914 439,563 428,614 364,900 364,195 358,904 6.21%
  YoY % 15.56% 1.44% 2.55% 17.46% 0.19% 1.47% -
  Horiz. % 143.58% 124.24% 122.47% 119.42% 101.67% 101.47% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.24 % 27.60 % 4.05 % 3.10 % 3.06 % 2.48 % 125.09 % -64.72%
  YoY % -99.13% 581.48% 30.65% 1.31% 23.39% -98.02% -
  Horiz. % 0.19% 22.06% 3.24% 2.48% 2.45% 1.98% 100.00%
ROE -0.13 % 11.47 % 1.99 % 1.81 % 1.27 % 0.88 % 56.81 % -
  YoY % -101.13% 476.38% 9.94% 42.52% 44.32% -98.45% -
  Horiz. % -0.23% 20.19% 3.50% 3.19% 2.24% 1.55% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 154.17 136.60 132.33 109.05 83.90 70.16 81.22 11.26%
  YoY % 12.86% 3.23% 21.35% 29.98% 19.58% -13.62% -
  Horiz. % 189.82% 168.19% 162.93% 134.26% 103.30% 86.38% 100.00%
EPS -0.32 30.52 4.58 3.32 2.51 1.74 101.13 -
  YoY % -101.05% 566.38% 37.95% 32.27% 44.25% -98.28% -
  Horiz. % -0.32% 30.18% 4.53% 3.28% 2.48% 1.72% 100.00%
DPS 1.00 1.00 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% 100.00% - - - - -
NAPS 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 6.24%
  YoY % -3.76% 15.65% 25.68% -7.58% 0.51% 10.67% -
  Horiz. % 143.82% 149.44% 129.21% 102.81% 111.24% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.67 15.08 14.40 11.57 7.58 6.33 7.22 18.16%
  YoY % 30.44% 4.72% 24.46% 52.64% 19.75% -12.33% -
  Horiz. % 272.44% 208.86% 199.45% 160.25% 104.99% 87.67% 100.00%
EPS -0.04 3.37 0.50 0.35 0.23 0.16 8.99 -
  YoY % -101.19% 574.00% 42.86% 52.17% 43.75% -98.22% -
  Horiz. % -0.44% 37.49% 5.56% 3.89% 2.56% 1.78% 100.00%
DPS 0.13 0.11 0.00 0.00 0.00 0.00 0.00 -
  YoY % 18.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.18% 100.00% - - - - -
NAPS 0.3267 0.2937 0.2504 0.1942 0.1789 0.1777 0.1582 12.83%
  YoY % 11.24% 17.29% 28.94% 8.55% 0.68% 12.33% -
  Horiz. % 206.51% 185.65% 158.28% 122.76% 113.08% 112.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 -
P/RPS 1.43 1.20 1.17 1.38 1.53 1.43 1.92 -4.79%
  YoY % 19.17% 2.56% -15.22% -9.80% 6.99% -25.52% -
  Horiz. % 74.48% 62.50% 60.94% 71.88% 79.69% 74.48% 100.00%
P/EPS -690.63 5.37 33.84 45.18 51.00 57.47 1.54 -
  YoY % -12,960.89% -84.13% -25.10% -11.41% -11.26% 3,631.82% -
  Horiz. % -44,846.11% 348.70% 2,197.40% 2,933.77% 3,311.69% 3,731.82% 100.00%
EY -0.14 18.61 2.95 2.21 1.96 1.74 64.83 -
  YoY % -100.75% 530.85% 33.48% 12.76% 12.64% -97.32% -
  Horiz. % -0.22% 28.71% 4.55% 3.41% 3.02% 2.68% 100.00%
DY 0.45 0.61 0.00 0.00 0.00 0.00 0.00 -
  YoY % -26.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.77% 100.00% - - - - -
P/NAPS 0.86 0.62 0.67 0.82 0.65 0.51 0.88 -0.38%
  YoY % 38.71% -7.46% -18.29% 26.15% 27.45% -42.05% -
  Horiz. % 97.73% 70.45% 76.14% 93.18% 73.86% 57.95% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 -
Price 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 -
P/RPS 1.53 1.28 1.31 1.95 1.47 0.93 2.03 -4.60%
  YoY % 19.53% -2.29% -32.82% 32.65% 58.06% -54.19% -
  Horiz. % 75.37% 63.05% 64.53% 96.06% 72.41% 45.81% 100.00%
P/EPS -737.50 5.73 37.77 64.16 49.00 37.36 1.63 -
  YoY % -12,970.85% -84.83% -41.13% 30.94% 31.16% 2,192.02% -
  Horiz. % -45,245.40% 351.53% 2,317.18% 3,936.20% 3,006.14% 2,292.02% 100.00%
EY -0.14 17.44 2.65 1.56 2.04 2.68 61.29 -
  YoY % -100.80% 558.11% 69.87% -23.53% -23.88% -95.63% -
  Horiz. % -0.23% 28.45% 4.32% 2.55% 3.33% 4.37% 100.00%
DY 0.42 0.57 0.00 0.00 0.00 0.00 0.00 -
  YoY % -26.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.68% 100.00% - - - - -
P/NAPS 0.92 0.66 0.75 1.16 0.62 0.33 0.93 -0.18%
  YoY % 39.39% -12.00% -35.34% 87.10% 87.88% -64.52% -
  Horiz. % 98.92% 70.97% 80.65% 124.73% 66.67% 35.48% 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.
 


 

284  253  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers