Highlights

[PMETAL] YoY Quarter Result on 2007-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -94.77%    YoY -     54.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 386,926 334,780 255,881 367,932 183,983 113,583 72,331 32.23%
  YoY % 15.58% 30.83% -30.45% 99.98% 61.98% 57.03% -
  Horiz. % 534.94% 462.84% 353.76% 508.68% 254.36% 157.03% 100.00%
PBT 21,797 22,297 -7,101 9,618 16,323 4,266 4,422 30.44%
  YoY % -2.24% 414.00% -173.83% -41.08% 282.63% -3.53% -
  Horiz. % 492.92% 504.23% -160.58% 217.50% 369.13% 96.47% 100.00%
Tax 2,149 -3,680 -18,643 9,472 -4,065 1,671 510 27.08%
  YoY % 158.40% 80.26% -296.82% 333.01% -343.27% 227.65% -
  Horiz. % 421.37% -721.57% -3,655.49% 1,857.26% -797.06% 327.65% 100.00%
NP 23,946 18,617 -25,744 19,090 12,258 5,937 4,932 30.11%
  YoY % 28.62% 172.32% -234.86% 55.74% 106.47% 20.38% -
  Horiz. % 485.52% 377.47% -521.98% 387.06% 248.54% 120.38% 100.00%
NP to SH 21,649 12,603 -23,098 19,000 12,336 5,600 4,932 27.94%
  YoY % 71.78% 154.56% -221.57% 54.02% 120.29% 13.54% -
  Horiz. % 438.95% 255.54% -468.33% 385.24% 250.12% 113.54% 100.00%
Tax Rate -9.86 % 16.50 % - % -98.48 % 24.90 % -39.17 % -11.53 % -2.57%
  YoY % -159.76% 0.00% 0.00% -495.50% 163.57% -239.72% -
  Horiz. % 85.52% -143.10% 0.00% 854.12% -215.96% 339.72% 100.00%
Total Cost 362,980 316,163 281,625 348,842 171,725 107,646 67,399 32.38%
  YoY % 14.81% 12.26% -19.27% 103.14% 59.53% 59.71% -
  Horiz. % 538.55% 469.09% 417.85% 517.58% 254.79% 159.71% 100.00%
Net Worth 429,956 741,567 699,497 660,076 217,882 154,276 127,710 22.41%
  YoY % -42.02% 6.01% 5.97% 202.95% 41.23% 20.80% -
  Horiz. % 336.66% 580.66% 547.72% 516.85% 170.61% 120.80% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,299 3,653 3,643 7,293 4,806 2,488 1,915 14.42%
  YoY % 17.70% 0.27% -50.05% 51.75% 93.15% 29.89% -
  Horiz. % 224.44% 190.69% 190.18% 380.74% 250.89% 129.89% 100.00%
Div Payout % 19.86 % 28.99 % - % 38.39 % 38.96 % 44.43 % 38.84 % -10.57%
  YoY % -31.49% 0.00% 0.00% -1.46% -12.31% 14.39% -
  Horiz. % 51.13% 74.64% 0.00% 98.84% 100.31% 114.39% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 429,956 741,567 699,497 660,076 217,882 154,276 127,710 22.41%
  YoY % -42.02% 6.01% 5.97% 202.95% 41.23% 20.80% -
  Horiz. % 336.66% 580.66% 547.72% 516.85% 170.61% 120.80% 100.00%
NOSH 429,956 365,304 364,321 364,683 320,415 248,833 63,855 37.40%
  YoY % 17.70% 0.27% -0.10% 13.82% 28.77% 289.68% -
  Horiz. % 673.33% 572.08% 570.54% 571.11% 501.78% 389.68% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.19 % 5.56 % -10.06 % 5.19 % 6.66 % 5.23 % 6.82 % -1.60%
  YoY % 11.33% 155.27% -293.83% -22.07% 27.34% -23.31% -
  Horiz. % 90.76% 81.52% -147.51% 76.10% 97.65% 76.69% 100.00%
ROE 5.04 % 1.70 % -3.30 % 2.88 % 5.66 % 3.63 % 3.86 % 4.54%
  YoY % 196.47% 151.52% -214.58% -49.12% 55.92% -5.96% -
  Horiz. % 130.57% 44.04% -85.49% 74.61% 146.63% 94.04% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 89.99 91.64 70.23 100.89 57.42 45.65 113.27 -3.76%
  YoY % -1.80% 30.49% -30.39% 75.71% 25.78% -59.70% -
  Horiz. % 79.45% 80.90% 62.00% 89.07% 50.69% 40.30% 100.00%
EPS 5.25 3.45 -6.34 5.21 3.85 1.75 2.19 15.68%
  YoY % 52.17% 154.42% -221.69% 35.32% 120.00% -20.09% -
  Horiz. % 239.73% 157.53% -289.50% 237.90% 175.80% 79.91% 100.00%
DPS 1.00 1.00 1.00 2.00 1.50 1.00 3.00 -16.72%
  YoY % 0.00% 0.00% -50.00% 33.33% 50.00% -66.67% -
  Horiz. % 33.33% 33.33% 33.33% 66.67% 50.00% 33.33% 100.00%
NAPS 1.0000 2.0300 1.9200 1.8100 0.6800 0.6200 2.0000 -10.91%
  YoY % -50.74% 5.73% 6.08% 166.18% 9.68% -69.00% -
  Horiz. % 50.00% 101.50% 96.00% 90.50% 34.00% 31.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.62 8.32 6.36 9.14 4.57 2.82 1.80 32.21%
  YoY % 15.63% 30.82% -30.42% 100.00% 62.06% 56.67% -
  Horiz. % 534.44% 462.22% 353.33% 507.78% 253.89% 156.67% 100.00%
EPS 0.54 0.31 -0.57 0.47 0.31 0.14 0.12 28.48%
  YoY % 74.19% 154.39% -221.28% 51.61% 121.43% 16.67% -
  Horiz. % 450.00% 258.33% -475.00% 391.67% 258.33% 116.67% 100.00%
DPS 0.11 0.09 0.09 0.18 0.12 0.06 0.05 14.04%
  YoY % 22.22% 0.00% -50.00% 50.00% 100.00% 20.00% -
  Horiz. % 220.00% 180.00% 180.00% 360.00% 240.00% 120.00% 100.00%
NAPS 0.1069 0.1843 0.1738 0.1640 0.0541 0.0383 0.0317 22.45%
  YoY % -42.00% 6.04% 5.98% 203.14% 41.25% 20.82% -
  Horiz. % 337.22% 581.39% 548.26% 517.35% 170.66% 120.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.6200 1.2000 0.6400 1.5900 0.5800 0.2800 0.5400 -
P/RPS 2.91 1.31 0.91 1.58 1.01 0.61 0.48 35.02%
  YoY % 122.14% 43.96% -42.41% 56.44% 65.57% 27.08% -
  Horiz. % 606.25% 272.92% 189.58% 329.17% 210.42% 127.08% 100.00%
P/EPS 52.03 34.78 -10.09 30.52 15.06 12.44 6.99 39.71%
  YoY % 49.60% 444.70% -133.06% 102.66% 21.06% 77.97% -
  Horiz. % 744.35% 497.57% -144.35% 436.62% 215.45% 177.97% 100.00%
EY 1.92 2.87 -9.91 3.28 6.64 8.04 14.30 -28.43%
  YoY % -33.10% 128.96% -402.13% -50.60% -17.41% -43.78% -
  Horiz. % 13.43% 20.07% -69.30% 22.94% 46.43% 56.22% 100.00%
DY 0.38 0.83 1.56 1.26 2.59 3.57 5.56 -36.05%
  YoY % -54.22% -46.79% 23.81% -51.35% -27.45% -35.79% -
  Horiz. % 6.83% 14.93% 28.06% 22.66% 46.58% 64.21% 100.00%
P/NAPS 2.62 0.59 0.33 0.88 0.85 0.45 0.27 46.02%
  YoY % 344.07% 78.79% -62.50% 3.53% 88.89% 66.67% -
  Horiz. % 970.37% 218.52% 122.22% 325.93% 314.81% 166.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 24/02/05 -
Price 2.1500 1.2000 0.6400 1.3200 0.9300 0.3700 0.5300 -
P/RPS 2.39 1.31 0.91 1.31 1.62 0.81 0.47 31.12%
  YoY % 82.44% 43.96% -30.53% -19.14% 100.00% 72.34% -
  Horiz. % 508.51% 278.72% 193.62% 278.72% 344.68% 172.34% 100.00%
P/EPS 42.70 34.78 -10.09 25.34 24.16 16.44 6.86 35.61%
  YoY % 22.77% 444.70% -139.82% 4.88% 46.96% 139.65% -
  Horiz. % 622.45% 507.00% -147.08% 369.39% 352.19% 239.65% 100.00%
EY 2.34 2.87 -9.91 3.95 4.14 6.08 14.57 -26.26%
  YoY % -18.47% 128.96% -350.89% -4.59% -31.91% -58.27% -
  Horiz. % 16.06% 19.70% -68.02% 27.11% 28.41% 41.73% 100.00%
DY 0.47 0.83 1.56 1.52 1.61 2.70 5.66 -33.94%
  YoY % -43.37% -46.79% 2.63% -5.59% -40.37% -52.30% -
  Horiz. % 8.30% 14.66% 27.56% 26.86% 28.45% 47.70% 100.00%
P/NAPS 2.15 0.59 0.33 0.73 1.37 0.60 0.27 41.29%
  YoY % 264.41% 78.79% -54.79% -46.72% 128.33% 122.22% -
  Horiz. % 796.30% 218.52% 122.22% 270.37% 507.41% 222.22% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers