Highlights

[PMETAL] YoY Quarter Result on 2009-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     37.60%    YoY -     154.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 727,839 636,506 386,926 334,780 255,881 367,932 183,983 25.73%
  YoY % 14.35% 64.50% 15.58% 30.83% -30.45% 99.98% -
  Horiz. % 395.60% 345.96% 210.31% 181.96% 139.08% 199.98% 100.00%
PBT 22,911 27,924 21,797 22,297 -7,101 9,618 16,323 5.81%
  YoY % -17.95% 28.11% -2.24% 414.00% -173.83% -41.08% -
  Horiz. % 140.36% 171.07% 133.54% 136.60% -43.50% 58.92% 100.00%
Tax -16,309 -415 2,149 -3,680 -18,643 9,472 -4,065 26.03%
  YoY % -3,829.88% -119.31% 158.40% 80.26% -296.82% 333.01% -
  Horiz. % 401.21% 10.21% -52.87% 90.53% 458.62% -233.01% 100.00%
NP 6,602 27,509 23,946 18,617 -25,744 19,090 12,258 -9.79%
  YoY % -76.00% 14.88% 28.62% 172.32% -234.86% 55.74% -
  Horiz. % 53.86% 224.42% 195.35% 151.88% -210.02% 155.74% 100.00%
NP to SH 5,964 27,044 21,649 12,603 -23,098 19,000 12,336 -11.40%
  YoY % -77.95% 24.92% 71.78% 154.56% -221.57% 54.02% -
  Horiz. % 48.35% 219.23% 175.49% 102.16% -187.24% 154.02% 100.00%
Tax Rate 71.18 % 1.49 % -9.86 % 16.50 % - % -98.48 % 24.90 % 19.11%
  YoY % 4,677.18% 115.11% -159.76% 0.00% 0.00% -495.50% -
  Horiz. % 285.86% 5.98% -39.60% 66.27% 0.00% -395.50% 100.00%
Total Cost 721,237 608,997 362,980 316,163 281,625 348,842 171,725 26.99%
  YoY % 18.43% 67.78% 14.81% 12.26% -19.27% 103.14% -
  Horiz. % 420.00% 354.64% 211.37% 184.11% 164.00% 203.14% 100.00%
Net Worth 966,789 1,044,881 429,956 741,567 699,497 660,076 217,882 28.16%
  YoY % -7.47% 143.02% -42.02% 6.01% 5.97% 202.95% -
  Horiz. % 443.72% 479.56% 197.33% 340.35% 321.04% 302.95% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,833 4,390 4,299 3,653 3,643 7,293 4,806 0.10%
  YoY % 10.11% 2.11% 17.70% 0.27% -50.05% 51.75% -
  Horiz. % 100.58% 91.35% 89.46% 76.01% 75.80% 151.75% 100.00%
Div Payout % 81.05 % 16.23 % 19.86 % 28.99 % - % 38.39 % 38.96 % 12.97%
  YoY % 399.38% -18.28% -31.49% 0.00% 0.00% -1.46% -
  Horiz. % 208.03% 41.66% 50.98% 74.41% 0.00% 98.54% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 966,789 1,044,881 429,956 741,567 699,497 660,076 217,882 28.16%
  YoY % -7.47% 143.02% -42.02% 6.01% 5.97% 202.95% -
  Horiz. % 443.72% 479.56% 197.33% 340.35% 321.04% 302.95% 100.00%
NOSH 483,394 439,025 429,956 365,304 364,321 364,683 320,415 7.09%
  YoY % 10.11% 2.11% 17.70% 0.27% -0.10% 13.82% -
  Horiz. % 150.86% 137.02% 134.19% 114.01% 113.70% 113.82% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.91 % 4.32 % 6.19 % 5.56 % -10.06 % 5.19 % 6.66 % -28.21%
  YoY % -78.94% -30.21% 11.33% 155.27% -293.83% -22.07% -
  Horiz. % 13.66% 64.86% 92.94% 83.48% -151.05% 77.93% 100.00%
ROE 0.62 % 2.59 % 5.04 % 1.70 % -3.30 % 2.88 % 5.66 % -30.80%
  YoY % -76.06% -48.61% 196.47% 151.52% -214.58% -49.12% -
  Horiz. % 10.95% 45.76% 89.05% 30.04% -58.30% 50.88% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 150.57 144.98 89.99 91.64 70.23 100.89 57.42 17.41%
  YoY % 3.86% 61.11% -1.80% 30.49% -30.39% 75.71% -
  Horiz. % 262.23% 252.49% 156.72% 159.60% 122.31% 175.71% 100.00%
EPS 1.23 6.16 5.25 3.45 -6.34 5.21 3.85 -17.30%
  YoY % -80.03% 17.33% 52.17% 154.42% -221.69% 35.32% -
  Horiz. % 31.95% 160.00% 136.36% 89.61% -164.68% 135.32% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 2.00 1.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% 33.33% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 133.33% 100.00%
NAPS 2.0000 2.3800 1.0000 2.0300 1.9200 1.8100 0.6800 19.68%
  YoY % -15.97% 138.00% -50.74% 5.73% 6.08% 166.18% -
  Horiz. % 294.12% 350.00% 147.06% 298.53% 282.35% 266.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,083
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.10 15.83 9.62 8.32 6.36 9.15 4.57 25.76%
  YoY % 14.34% 64.55% 15.63% 30.82% -30.49% 100.22% -
  Horiz. % 396.06% 346.39% 210.50% 182.06% 139.17% 200.22% 100.00%
EPS 0.15 0.67 0.54 0.31 -0.57 0.47 0.31 -11.39%
  YoY % -77.61% 24.07% 74.19% 154.39% -221.28% 51.61% -
  Horiz. % 48.39% 216.13% 174.19% 100.00% -183.87% 151.61% 100.00%
DPS 0.12 0.11 0.11 0.09 0.09 0.18 0.12 -
  YoY % 9.09% 0.00% 22.22% 0.00% -50.00% 50.00% -
  Horiz. % 100.00% 91.67% 91.67% 75.00% 75.00% 150.00% 100.00%
NAPS 0.2404 0.2598 0.1069 0.1844 0.1739 0.1641 0.0542 28.15%
  YoY % -7.47% 143.03% -42.03% 6.04% 5.97% 202.77% -
  Horiz. % 443.54% 479.34% 197.23% 340.22% 320.85% 302.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.9100 1.7600 2.6200 1.2000 0.6400 1.5900 0.5800 -
P/RPS 1.27 1.21 2.91 1.31 0.91 1.58 1.01 3.89%
  YoY % 4.96% -58.42% 122.14% 43.96% -42.41% 56.44% -
  Horiz. % 125.74% 119.80% 288.12% 129.70% 90.10% 156.44% 100.00%
P/EPS 154.81 28.57 52.03 34.78 -10.09 30.52 15.06 47.40%
  YoY % 441.86% -45.09% 49.60% 444.70% -133.06% 102.66% -
  Horiz. % 1,027.95% 189.71% 345.48% 230.94% -67.00% 202.66% 100.00%
EY 0.65 3.50 1.92 2.87 -9.91 3.28 6.64 -32.09%
  YoY % -81.43% 82.29% -33.10% 128.96% -402.13% -50.60% -
  Horiz. % 9.79% 52.71% 28.92% 43.22% -149.25% 49.40% 100.00%
DY 0.52 0.57 0.38 0.83 1.56 1.26 2.59 -23.46%
  YoY % -8.77% 50.00% -54.22% -46.79% 23.81% -51.35% -
  Horiz. % 20.08% 22.01% 14.67% 32.05% 60.23% 48.65% 100.00%
P/NAPS 0.96 0.74 2.62 0.59 0.33 0.88 0.85 2.05%
  YoY % 29.73% -71.76% 344.07% 78.79% -62.50% 3.53% -
  Horiz. % 112.94% 87.06% 308.24% 69.41% 38.82% 103.53% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.7600 1.9200 2.1500 1.2000 0.6400 1.3200 0.9300 -
P/RPS 1.17 1.32 2.39 1.31 0.91 1.31 1.62 -5.27%
  YoY % -11.36% -44.77% 82.44% 43.96% -30.53% -19.14% -
  Horiz. % 72.22% 81.48% 147.53% 80.86% 56.17% 80.86% 100.00%
P/EPS 142.65 31.17 42.70 34.78 -10.09 25.34 24.16 34.40%
  YoY % 357.65% -27.00% 22.77% 444.70% -139.82% 4.88% -
  Horiz. % 590.44% 129.01% 176.74% 143.96% -41.76% 104.88% 100.00%
EY 0.70 3.21 2.34 2.87 -9.91 3.95 4.14 -25.62%
  YoY % -78.19% 37.18% -18.47% 128.96% -350.89% -4.59% -
  Horiz. % 16.91% 77.54% 56.52% 69.32% -239.37% 95.41% 100.00%
DY 0.57 0.52 0.47 0.83 1.56 1.52 1.61 -15.88%
  YoY % 9.62% 10.64% -43.37% -46.79% 2.63% -5.59% -
  Horiz. % 35.40% 32.30% 29.19% 51.55% 96.89% 94.41% 100.00%
P/NAPS 0.88 0.81 2.15 0.59 0.33 0.73 1.37 -7.11%
  YoY % 8.64% -62.33% 264.41% 78.79% -54.79% -46.72% -
  Horiz. % 64.23% 59.12% 156.93% 43.07% 24.09% 53.28% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers