Highlights

[PMETAL] YoY Quarter Result on 2008-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -464.49%    YoY -     -221.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 636,506 386,926 334,780 255,881 367,932 183,983 113,583 33.26%
  YoY % 64.50% 15.58% 30.83% -30.45% 99.98% 61.98% -
  Horiz. % 560.39% 340.65% 294.74% 225.28% 323.93% 161.98% 100.00%
PBT 27,924 21,797 22,297 -7,101 9,618 16,323 4,266 36.75%
  YoY % 28.11% -2.24% 414.00% -173.83% -41.08% 282.63% -
  Horiz. % 654.57% 510.95% 522.67% -166.46% 225.46% 382.63% 100.00%
Tax -415 2,149 -3,680 -18,643 9,472 -4,065 1,671 -
  YoY % -119.31% 158.40% 80.26% -296.82% 333.01% -343.27% -
  Horiz. % -24.84% 128.61% -220.23% -1,115.68% 566.85% -243.27% 100.00%
NP 27,509 23,946 18,617 -25,744 19,090 12,258 5,937 29.10%
  YoY % 14.88% 28.62% 172.32% -234.86% 55.74% 106.47% -
  Horiz. % 463.35% 403.33% 313.58% -433.62% 321.54% 206.47% 100.00%
NP to SH 27,044 21,649 12,603 -23,098 19,000 12,336 5,600 30.00%
  YoY % 24.92% 71.78% 154.56% -221.57% 54.02% 120.29% -
  Horiz. % 482.93% 386.59% 225.05% -412.46% 339.29% 220.29% 100.00%
Tax Rate 1.49 % -9.86 % 16.50 % - % -98.48 % 24.90 % -39.17 % -
  YoY % 115.11% -159.76% 0.00% 0.00% -495.50% 163.57% -
  Horiz. % -3.80% 25.17% -42.12% 0.00% 251.42% -63.57% 100.00%
Total Cost 608,997 362,980 316,163 281,625 348,842 171,725 107,646 33.47%
  YoY % 67.78% 14.81% 12.26% -19.27% 103.14% 59.53% -
  Horiz. % 565.74% 337.20% 293.71% 261.62% 324.06% 159.53% 100.00%
Net Worth 1,044,881 429,956 741,567 699,497 660,076 217,882 154,276 37.53%
  YoY % 143.02% -42.02% 6.01% 5.97% 202.95% 41.23% -
  Horiz. % 677.28% 278.69% 480.67% 453.40% 427.85% 141.23% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,390 4,299 3,653 3,643 7,293 4,806 2,488 9.92%
  YoY % 2.11% 17.70% 0.27% -50.05% 51.75% 93.15% -
  Horiz. % 176.43% 172.79% 146.81% 146.41% 293.11% 193.15% 100.00%
Div Payout % 16.23 % 19.86 % 28.99 % - % 38.39 % 38.96 % 44.43 % -15.44%
  YoY % -18.28% -31.49% 0.00% 0.00% -1.46% -12.31% -
  Horiz. % 36.53% 44.70% 65.25% 0.00% 86.41% 87.69% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,044,881 429,956 741,567 699,497 660,076 217,882 154,276 37.53%
  YoY % 143.02% -42.02% 6.01% 5.97% 202.95% 41.23% -
  Horiz. % 677.28% 278.69% 480.67% 453.40% 427.85% 141.23% 100.00%
NOSH 439,025 429,956 365,304 364,321 364,683 320,415 248,833 9.92%
  YoY % 2.11% 17.70% 0.27% -0.10% 13.82% 28.77% -
  Horiz. % 176.43% 172.79% 146.81% 146.41% 146.56% 128.77% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.32 % 6.19 % 5.56 % -10.06 % 5.19 % 6.66 % 5.23 % -3.13%
  YoY % -30.21% 11.33% 155.27% -293.83% -22.07% 27.34% -
  Horiz. % 82.60% 118.36% 106.31% -192.35% 99.24% 127.34% 100.00%
ROE 2.59 % 5.04 % 1.70 % -3.30 % 2.88 % 5.66 % 3.63 % -5.47%
  YoY % -48.61% 196.47% 151.52% -214.58% -49.12% 55.92% -
  Horiz. % 71.35% 138.84% 46.83% -90.91% 79.34% 155.92% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 144.98 89.99 91.64 70.23 100.89 57.42 45.65 21.23%
  YoY % 61.11% -1.80% 30.49% -30.39% 75.71% 25.78% -
  Horiz. % 317.59% 197.13% 200.74% 153.84% 221.01% 125.78% 100.00%
EPS 6.16 5.25 3.45 -6.34 5.21 3.85 1.75 23.32%
  YoY % 17.33% 52.17% 154.42% -221.69% 35.32% 120.00% -
  Horiz. % 352.00% 300.00% 197.14% -362.29% 297.71% 220.00% 100.00%
DPS 1.00 1.00 1.00 1.00 2.00 1.50 1.00 -
  YoY % 0.00% 0.00% 0.00% -50.00% 33.33% 50.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 200.00% 150.00% 100.00%
NAPS 2.3800 1.0000 2.0300 1.9200 1.8100 0.6800 0.6200 25.12%
  YoY % 138.00% -50.74% 5.73% 6.08% 166.18% 9.68% -
  Horiz. % 383.87% 161.29% 327.42% 309.68% 291.94% 109.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 15.82 9.62 8.32 6.36 9.14 4.57 2.82 33.28%
  YoY % 64.45% 15.63% 30.82% -30.42% 100.00% 62.06% -
  Horiz. % 560.99% 341.13% 295.04% 225.53% 324.11% 162.06% 100.00%
EPS 0.67 0.54 0.31 -0.57 0.47 0.31 0.14 29.80%
  YoY % 24.07% 74.19% 154.39% -221.28% 51.61% 121.43% -
  Horiz. % 478.57% 385.71% 221.43% -407.14% 335.71% 221.43% 100.00%
DPS 0.11 0.11 0.09 0.09 0.18 0.12 0.06 10.63%
  YoY % 0.00% 22.22% 0.00% -50.00% 50.00% 100.00% -
  Horiz. % 183.33% 183.33% 150.00% 150.00% 300.00% 200.00% 100.00%
NAPS 0.2597 0.1069 0.1843 0.1738 0.1640 0.0541 0.0383 37.56%
  YoY % 142.94% -42.00% 6.04% 5.98% 203.14% 41.25% -
  Horiz. % 678.07% 279.11% 481.20% 453.79% 428.20% 141.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.7600 2.6200 1.2000 0.6400 1.5900 0.5800 0.2800 -
P/RPS 1.21 2.91 1.31 0.91 1.58 1.01 0.61 12.09%
  YoY % -58.42% 122.14% 43.96% -42.41% 56.44% 65.57% -
  Horiz. % 198.36% 477.05% 214.75% 149.18% 259.02% 165.57% 100.00%
P/EPS 28.57 52.03 34.78 -10.09 30.52 15.06 12.44 14.86%
  YoY % -45.09% 49.60% 444.70% -133.06% 102.66% 21.06% -
  Horiz. % 229.66% 418.25% 279.58% -81.11% 245.34% 121.06% 100.00%
EY 3.50 1.92 2.87 -9.91 3.28 6.64 8.04 -12.94%
  YoY % 82.29% -33.10% 128.96% -402.13% -50.60% -17.41% -
  Horiz. % 43.53% 23.88% 35.70% -123.26% 40.80% 82.59% 100.00%
DY 0.57 0.38 0.83 1.56 1.26 2.59 3.57 -26.33%
  YoY % 50.00% -54.22% -46.79% 23.81% -51.35% -27.45% -
  Horiz. % 15.97% 10.64% 23.25% 43.70% 35.29% 72.55% 100.00%
P/NAPS 0.74 2.62 0.59 0.33 0.88 0.85 0.45 8.64%
  YoY % -71.76% 344.07% 78.79% -62.50% 3.53% 88.89% -
  Horiz. % 164.44% 582.22% 131.11% 73.33% 195.56% 188.89% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 -
Price 1.9200 2.1500 1.2000 0.6400 1.3200 0.9300 0.3700 -
P/RPS 1.32 2.39 1.31 0.91 1.31 1.62 0.81 8.48%
  YoY % -44.77% 82.44% 43.96% -30.53% -19.14% 100.00% -
  Horiz. % 162.96% 295.06% 161.73% 112.35% 161.73% 200.00% 100.00%
P/EPS 31.17 42.70 34.78 -10.09 25.34 24.16 16.44 11.25%
  YoY % -27.00% 22.77% 444.70% -139.82% 4.88% 46.96% -
  Horiz. % 189.60% 259.73% 211.56% -61.37% 154.14% 146.96% 100.00%
EY 3.21 2.34 2.87 -9.91 3.95 4.14 6.08 -10.09%
  YoY % 37.18% -18.47% 128.96% -350.89% -4.59% -31.91% -
  Horiz. % 52.80% 38.49% 47.20% -162.99% 64.97% 68.09% 100.00%
DY 0.52 0.47 0.83 1.56 1.52 1.61 2.70 -24.00%
  YoY % 10.64% -43.37% -46.79% 2.63% -5.59% -40.37% -
  Horiz. % 19.26% 17.41% 30.74% 57.78% 56.30% 59.63% 100.00%
P/NAPS 0.81 2.15 0.59 0.33 0.73 1.37 0.60 5.13%
  YoY % -62.33% 264.41% 78.79% -54.79% -46.72% 128.33% -
  Horiz. % 135.00% 358.33% 98.33% 55.00% 121.67% 228.33% 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