Highlights

[PMETAL] YoY Quarter Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -13.43%    YoY -     41.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,028,700 794,460 609,135 581,668 467,394 306,152 255,529 26.11%
  YoY % 29.48% 30.42% 4.72% 24.45% 52.67% 19.81% -
  Horiz. % 402.58% 310.91% 238.38% 227.63% 182.91% 119.81% 100.00%
PBT 116,255 48,368 20,489 30,068 19,967 11,262 10,033 50.40%
  YoY % 140.36% 136.07% -31.86% 50.59% 77.30% 12.25% -
  Horiz. % 1,158.73% 482.09% 204.22% 299.69% 199.01% 112.25% 100.00%
Tax -10,343 -46,501 147,655 -6,527 -5,476 -1,885 -3,692 18.72%
  YoY % 77.76% -131.49% 2,362.22% -19.19% -190.50% 48.94% -
  Horiz. % 280.15% 1,259.51% -3,999.32% 176.79% 148.32% 51.06% 100.00%
NP 105,912 1,867 168,144 23,541 14,491 9,377 6,341 59.85%
  YoY % 5,572.84% -98.89% 614.26% 62.45% 54.54% 47.88% -
  Horiz. % 1,670.27% 29.44% 2,651.70% 371.25% 228.53% 147.88% 100.00%
NP to SH 82,653 -1,649 136,093 20,132 14,230 9,159 6,337 53.39%
  YoY % 5,112.31% -101.21% 576.00% 41.48% 55.37% 44.53% -
  Horiz. % 1,304.29% -26.02% 2,147.59% 317.69% 224.55% 144.53% 100.00%
Tax Rate 8.90 % 96.14 % -720.65 % 21.71 % 27.43 % 16.74 % 36.80 % -21.06%
  YoY % -90.74% 113.34% -3,419.44% -20.85% 63.86% -54.51% -
  Horiz. % 24.18% 261.25% -1,958.29% 58.99% 74.54% 45.49% 100.00%
Total Cost 922,788 792,593 440,991 558,127 452,903 296,775 249,188 24.37%
  YoY % 16.43% 79.73% -20.99% 23.23% 52.61% 19.10% -
  Horiz. % 370.32% 318.07% 176.97% 223.98% 181.75% 119.10% 100.00%
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.59%
  YoY % 36.66% 11.22% 17.32% 28.89% 8.56% 0.70% -
  Horiz. % 251.27% 183.87% 165.32% 140.91% 109.32% 100.70% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,813 5,153 4,459 - - - - -
  YoY % 206.88% 15.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 354.64% 115.56% 100.00% - - - -
Div Payout % 19.13 % - % 3.28 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 583.23% 0.00% 100.00% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.59%
  YoY % 36.66% 11.22% 17.32% 28.89% 8.56% 0.70% -
  Horiz. % 251.27% 183.87% 165.32% 140.91% 109.32% 100.70% 100.00%
NOSH 527,123 515,312 445,914 439,563 428,614 364,900 364,195 6.35%
  YoY % 2.29% 15.56% 1.44% 2.55% 17.46% 0.19% -
  Horiz. % 144.74% 141.49% 122.44% 120.69% 117.69% 100.19% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.30 % 0.24 % 27.60 % 4.05 % 3.10 % 3.06 % 2.48 % 26.77%
  YoY % 4,191.67% -99.13% 581.48% 30.65% 1.31% 23.39% -
  Horiz. % 415.32% 9.68% 1,112.90% 163.31% 125.00% 123.39% 100.00%
ROE 4.58 % -0.13 % 11.47 % 1.99 % 1.81 % 1.27 % 0.88 % 31.63%
  YoY % 3,623.08% -101.13% 476.38% 9.94% 42.52% 44.32% -
  Horiz. % 520.45% -14.77% 1,303.41% 226.14% 205.68% 144.32% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 195.15 154.17 136.60 132.33 109.05 83.90 70.16 18.58%
  YoY % 26.58% 12.86% 3.23% 21.35% 29.98% 19.58% -
  Horiz. % 278.15% 219.74% 194.70% 188.61% 155.43% 119.58% 100.00%
EPS 15.68 -0.32 30.52 4.58 3.32 2.51 1.74 44.23%
  YoY % 5,000.00% -101.05% 566.38% 37.95% 32.27% 44.25% -
  Horiz. % 901.15% -18.39% 1,754.02% 263.22% 190.80% 144.25% 100.00%
DPS 3.00 1.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% - - - -
NAPS 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 9.62%
  YoY % 33.59% -3.76% 15.65% 25.68% -7.58% 0.51% -
  Horiz. % 173.60% 129.95% 135.03% 116.75% 92.89% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.47 19.67 15.08 14.40 11.57 7.58 6.33 26.10%
  YoY % 29.49% 30.44% 4.72% 24.46% 52.64% 19.75% -
  Horiz. % 402.37% 310.74% 238.23% 227.49% 182.78% 119.75% 100.00%
EPS 2.05 -0.04 3.37 0.50 0.35 0.23 0.16 52.94%
  YoY % 5,225.00% -101.19% 574.00% 42.86% 52.17% 43.75% -
  Horiz. % 1,281.25% -25.00% 2,106.25% 312.50% 218.75% 143.75% 100.00%
DPS 0.39 0.13 0.11 0.00 0.00 0.00 0.00 -
  YoY % 200.00% 18.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 354.55% 118.18% 100.00% - - - -
NAPS 0.4464 0.3267 0.2937 0.2504 0.1942 0.1789 0.1777 16.58%
  YoY % 36.64% 11.24% 17.29% 28.94% 8.55% 0.68% -
  Horiz. % 251.21% 183.85% 165.28% 140.91% 109.29% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 -
P/RPS 3.20 1.43 1.20 1.17 1.38 1.53 1.43 14.36%
  YoY % 123.78% 19.17% 2.56% -15.22% -9.80% 6.99% -
  Horiz. % 223.78% 100.00% 83.92% 81.82% 96.50% 106.99% 100.00%
P/EPS 39.86 -690.63 5.37 33.84 45.18 51.00 57.47 -5.91%
  YoY % 105.77% -12,960.89% -84.13% -25.10% -11.41% -11.26% -
  Horiz. % 69.36% -1,201.72% 9.34% 58.88% 78.61% 88.74% 100.00%
EY 2.51 -0.14 18.61 2.95 2.21 1.96 1.74 6.29%
  YoY % 1,892.86% -100.75% 530.85% 33.48% 12.76% 12.64% -
  Horiz. % 144.25% -8.05% 1,069.54% 169.54% 127.01% 112.64% 100.00%
DY 0.48 0.45 0.61 0.00 0.00 0.00 0.00 -
  YoY % 6.67% -26.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.69% 73.77% 100.00% - - - -
P/NAPS 1.83 0.86 0.62 0.67 0.82 0.65 0.51 23.72%
  YoY % 112.79% 38.71% -7.46% -18.29% 26.15% 27.45% -
  Horiz. % 358.82% 168.63% 121.57% 131.37% 160.78% 127.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 -
Price 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 -
P/RPS 3.51 1.53 1.28 1.31 1.95 1.47 0.93 24.77%
  YoY % 129.41% 19.53% -2.29% -32.82% 32.65% 58.06% -
  Horiz. % 377.42% 164.52% 137.63% 140.86% 209.68% 158.06% 100.00%
P/EPS 43.69 -737.50 5.73 37.77 64.16 49.00 37.36 2.64%
  YoY % 105.92% -12,970.85% -84.83% -41.13% 30.94% 31.16% -
  Horiz. % 116.94% -1,974.04% 15.34% 101.10% 171.73% 131.16% 100.00%
EY 2.29 -0.14 17.44 2.65 1.56 2.04 2.68 -2.59%
  YoY % 1,735.71% -100.80% 558.11% 69.87% -23.53% -23.88% -
  Horiz. % 85.45% -5.22% 650.75% 98.88% 58.21% 76.12% 100.00%
DY 0.44 0.42 0.57 0.00 0.00 0.00 0.00 -
  YoY % 4.76% -26.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.19% 73.68% 100.00% - - - -
P/NAPS 2.00 0.92 0.66 0.75 1.16 0.62 0.33 35.01%
  YoY % 117.39% 39.39% -12.00% -35.34% 87.10% 87.88% -
  Horiz. % 606.06% 278.79% 200.00% 227.27% 351.52% 187.88% 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.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers