Highlights

[PMETAL] YoY Quarter Result on 2010-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     52.14%    YoY -     71.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 807,611 727,839 636,506 386,926 334,780 255,881 367,932 13.99%
  YoY % 10.96% 14.35% 64.50% 15.58% 30.83% -30.45% -
  Horiz. % 219.50% 197.82% 173.00% 105.16% 90.99% 69.55% 100.00%
PBT -4,932 22,911 27,924 21,797 22,297 -7,101 9,618 -
  YoY % -121.53% -17.95% 28.11% -2.24% 414.00% -173.83% -
  Horiz. % -51.28% 238.21% 290.33% 226.63% 231.83% -73.83% 100.00%
Tax -35,259 -16,309 -415 2,149 -3,680 -18,643 9,472 -
  YoY % -116.19% -3,829.88% -119.31% 158.40% 80.26% -296.82% -
  Horiz. % -372.24% -172.18% -4.38% 22.69% -38.85% -196.82% 100.00%
NP -40,191 6,602 27,509 23,946 18,617 -25,744 19,090 -
  YoY % -708.77% -76.00% 14.88% 28.62% 172.32% -234.86% -
  Horiz. % -210.53% 34.58% 144.10% 125.44% 97.52% -134.86% 100.00%
NP to SH -28,679 5,964 27,044 21,649 12,603 -23,098 19,000 -
  YoY % -580.87% -77.95% 24.92% 71.78% 154.56% -221.57% -
  Horiz. % -150.94% 31.39% 142.34% 113.94% 66.33% -121.57% 100.00%
Tax Rate - % 71.18 % 1.49 % -9.86 % 16.50 % - % -98.48 % -
  YoY % 0.00% 4,677.18% 115.11% -159.76% 0.00% 0.00% -
  Horiz. % 0.00% -72.28% -1.51% 10.01% -16.75% 0.00% 100.00%
Total Cost 847,802 721,237 608,997 362,980 316,163 281,625 348,842 15.94%
  YoY % 17.55% 18.43% 67.78% 14.81% 12.26% -19.27% -
  Horiz. % 243.03% 206.75% 174.58% 104.05% 90.63% 80.73% 100.00%
Net Worth 1,262,711 966,789 1,044,881 429,956 741,567 699,497 660,076 11.41%
  YoY % 30.61% -7.47% 143.02% -42.02% 6.01% 5.97% -
  Horiz. % 191.30% 146.47% 158.30% 65.14% 112.35% 105.97% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,091 4,833 4,390 4,299 3,653 3,643 7,293 -5.81%
  YoY % 5.33% 10.11% 2.11% 17.70% 0.27% -50.05% -
  Horiz. % 69.81% 66.28% 60.19% 58.95% 50.09% 49.95% 100.00%
Div Payout % - % 81.05 % 16.23 % 19.86 % 28.99 % - % 38.39 % -
  YoY % 0.00% 399.38% -18.28% -31.49% 0.00% 0.00% -
  Horiz. % 0.00% 211.12% 42.28% 51.73% 75.51% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,262,711 966,789 1,044,881 429,956 741,567 699,497 660,076 11.41%
  YoY % 30.61% -7.47% 143.02% -42.02% 6.01% 5.97% -
  Horiz. % 191.30% 146.47% 158.30% 65.14% 112.35% 105.97% 100.00%
NOSH 509,157 483,394 439,025 429,956 365,304 364,321 364,683 5.71%
  YoY % 5.33% 10.11% 2.11% 17.70% 0.27% -0.10% -
  Horiz. % 139.62% 132.55% 120.39% 117.90% 100.17% 99.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -4.98 % 0.91 % 4.32 % 6.19 % 5.56 % -10.06 % 5.19 % -
  YoY % -647.25% -78.94% -30.21% 11.33% 155.27% -293.83% -
  Horiz. % -95.95% 17.53% 83.24% 119.27% 107.13% -193.83% 100.00%
ROE -2.27 % 0.62 % 2.59 % 5.04 % 1.70 % -3.30 % 2.88 % -
  YoY % -466.13% -76.06% -48.61% 196.47% 151.52% -214.58% -
  Horiz. % -78.82% 21.53% 89.93% 175.00% 59.03% -114.58% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 158.62 150.57 144.98 89.99 91.64 70.23 100.89 7.83%
  YoY % 5.35% 3.86% 61.11% -1.80% 30.49% -30.39% -
  Horiz. % 157.22% 149.24% 143.70% 89.20% 90.83% 69.61% 100.00%
EPS -5.58 1.23 6.16 5.25 3.45 -6.34 5.21 -
  YoY % -553.66% -80.03% 17.33% 52.17% 154.42% -221.69% -
  Horiz. % -107.10% 23.61% 118.23% 100.77% 66.22% -121.69% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 2.00 -10.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 2.4800 2.0000 2.3800 1.0000 2.0300 1.9200 1.8100 5.38%
  YoY % 24.00% -15.97% 138.00% -50.74% 5.73% 6.08% -
  Horiz. % 137.02% 110.50% 131.49% 55.25% 112.15% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.00 18.02 15.76 9.58 8.29 6.34 9.11 13.99%
  YoY % 10.99% 14.34% 64.51% 15.56% 30.76% -30.41% -
  Horiz. % 219.54% 197.80% 173.00% 105.16% 91.00% 69.59% 100.00%
EPS -0.71 0.15 0.67 0.54 0.31 -0.57 0.47 -
  YoY % -573.33% -77.61% 24.07% 74.19% 154.39% -221.28% -
  Horiz. % -151.06% 31.91% 142.55% 114.89% 65.96% -121.28% 100.00%
DPS 0.13 0.12 0.11 0.11 0.09 0.09 0.18 -5.27%
  YoY % 8.33% 9.09% 0.00% 22.22% 0.00% -50.00% -
  Horiz. % 72.22% 66.67% 61.11% 61.11% 50.00% 50.00% 100.00%
NAPS 0.3127 0.2394 0.2588 0.1065 0.1836 0.1732 0.1635 11.40%
  YoY % 30.62% -7.50% 143.00% -41.99% 6.00% 5.93% -
  Horiz. % 191.25% 146.42% 158.29% 65.14% 112.29% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3200 1.9100 1.7600 2.6200 1.2000 0.6400 1.5900 -
P/RPS 1.46 1.27 1.21 2.91 1.31 0.91 1.58 -1.31%
  YoY % 14.96% 4.96% -58.42% 122.14% 43.96% -42.41% -
  Horiz. % 92.41% 80.38% 76.58% 184.18% 82.91% 57.59% 100.00%
P/EPS -41.19 154.81 28.57 52.03 34.78 -10.09 30.52 -
  YoY % -126.61% 441.86% -45.09% 49.60% 444.70% -133.06% -
  Horiz. % -134.96% 507.24% 93.61% 170.48% 113.96% -33.06% 100.00%
EY -2.43 0.65 3.50 1.92 2.87 -9.91 3.28 -
  YoY % -473.85% -81.43% 82.29% -33.10% 128.96% -402.13% -
  Horiz. % -74.09% 19.82% 106.71% 58.54% 87.50% -302.13% 100.00%
DY 0.43 0.52 0.57 0.38 0.83 1.56 1.26 -16.39%
  YoY % -17.31% -8.77% 50.00% -54.22% -46.79% 23.81% -
  Horiz. % 34.13% 41.27% 45.24% 30.16% 65.87% 123.81% 100.00%
P/NAPS 0.94 0.96 0.74 2.62 0.59 0.33 0.88 1.10%
  YoY % -2.08% 29.73% -71.76% 344.07% 78.79% -62.50% -
  Horiz. % 106.82% 109.09% 84.09% 297.73% 67.05% 37.50% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 2.3000 1.7600 1.9200 2.1500 1.2000 0.6400 1.3200 -
P/RPS 1.45 1.17 1.32 2.39 1.31 0.91 1.31 1.71%
  YoY % 23.93% -11.36% -44.77% 82.44% 43.96% -30.53% -
  Horiz. % 110.69% 89.31% 100.76% 182.44% 100.00% 69.47% 100.00%
P/EPS -40.83 142.65 31.17 42.70 34.78 -10.09 25.34 -
  YoY % -128.62% 357.65% -27.00% 22.77% 444.70% -139.82% -
  Horiz. % -161.13% 562.94% 123.01% 168.51% 137.25% -39.82% 100.00%
EY -2.45 0.70 3.21 2.34 2.87 -9.91 3.95 -
  YoY % -450.00% -78.19% 37.18% -18.47% 128.96% -350.89% -
  Horiz. % -62.03% 17.72% 81.27% 59.24% 72.66% -250.89% 100.00%
DY 0.43 0.57 0.52 0.47 0.83 1.56 1.52 -18.96%
  YoY % -24.56% 9.62% 10.64% -43.37% -46.79% 2.63% -
  Horiz. % 28.29% 37.50% 34.21% 30.92% 54.61% 102.63% 100.00%
P/NAPS 0.93 0.88 0.81 2.15 0.59 0.33 0.73 4.11%
  YoY % 5.68% 8.64% -62.33% 264.41% 78.79% -54.79% -
  Horiz. % 127.40% 120.55% 110.96% 294.52% 80.82% 45.21% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers