Highlights

[PMETAL] YoY Quarter Result on 2011-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     34.33%    YoY -     24.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,134,577 807,611 727,839 636,506 386,926 334,780 255,881 28.16%
  YoY % 40.49% 10.96% 14.35% 64.50% 15.58% 30.83% -
  Horiz. % 443.40% 315.62% 284.44% 248.75% 151.21% 130.83% 100.00%
PBT 60,759 -4,932 22,911 27,924 21,797 22,297 -7,101 -
  YoY % 1,331.93% -121.53% -17.95% 28.11% -2.24% 414.00% -
  Horiz. % -855.64% 69.46% -322.64% -393.24% -306.96% -314.00% 100.00%
Tax -1,146 -35,259 -16,309 -415 2,149 -3,680 -18,643 -37.16%
  YoY % 96.75% -116.19% -3,829.88% -119.31% 158.40% 80.26% -
  Horiz. % 6.15% 189.13% 87.48% 2.23% -11.53% 19.74% 100.00%
NP 59,613 -40,191 6,602 27,509 23,946 18,617 -25,744 -
  YoY % 248.32% -708.77% -76.00% 14.88% 28.62% 172.32% -
  Horiz. % -231.56% 156.12% -25.64% -106.86% -93.02% -72.32% 100.00%
NP to SH 42,023 -28,679 5,964 27,044 21,649 12,603 -23,098 -
  YoY % 246.53% -580.87% -77.95% 24.92% 71.78% 154.56% -
  Horiz. % -181.93% 124.16% -25.82% -117.08% -93.73% -54.56% 100.00%
Tax Rate 1.89 % - % 71.18 % 1.49 % -9.86 % 16.50 % - % -
  YoY % 0.00% 0.00% 4,677.18% 115.11% -159.76% 0.00% -
  Horiz. % 11.45% 0.00% 431.39% 9.03% -59.76% 100.00% -
Total Cost 1,074,964 847,802 721,237 608,997 362,980 316,163 281,625 25.00%
  YoY % 26.79% 17.55% 18.43% 67.78% 14.81% 12.26% -
  Horiz. % 381.70% 301.04% 256.10% 216.24% 128.89% 112.26% 100.00%
Net Worth 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 699,497 13.05%
  YoY % 15.67% 30.61% -7.47% 143.02% -42.02% 6.01% -
  Horiz. % 208.80% 180.52% 138.21% 149.38% 61.47% 106.01% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 25,623 5,091 4,833 4,390 4,299 3,653 3,643 38.40%
  YoY % 403.26% 5.33% 10.11% 2.11% 17.70% 0.27% -
  Horiz. % 703.33% 139.75% 132.68% 120.51% 118.02% 100.27% 100.00%
Div Payout % 60.98 % - % 81.05 % 16.23 % 19.86 % 28.99 % - % -
  YoY % 0.00% 0.00% 399.38% -18.28% -31.49% 0.00% -
  Horiz. % 210.35% 0.00% 279.58% 55.98% 68.51% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 699,497 13.05%
  YoY % 15.67% 30.61% -7.47% 143.02% -42.02% 6.01% -
  Horiz. % 208.80% 180.52% 138.21% 149.38% 61.47% 106.01% 100.00%
NOSH 854,126 509,157 483,394 439,025 429,956 365,304 364,321 15.25%
  YoY % 67.75% 5.33% 10.11% 2.11% 17.70% 0.27% -
  Horiz. % 234.44% 139.75% 132.68% 120.51% 118.02% 100.27% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.25 % -4.98 % 0.91 % 4.32 % 6.19 % 5.56 % -10.06 % -
  YoY % 205.42% -647.25% -78.94% -30.21% 11.33% 155.27% -
  Horiz. % -52.19% 49.50% -9.05% -42.94% -61.53% -55.27% 100.00%
ROE 2.88 % -2.27 % 0.62 % 2.59 % 5.04 % 1.70 % -3.30 % -
  YoY % 226.87% -466.13% -76.06% -48.61% 196.47% 151.52% -
  Horiz. % -87.27% 68.79% -18.79% -78.48% -152.73% -51.52% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 132.83 158.62 150.57 144.98 89.99 91.64 70.23 11.20%
  YoY % -16.26% 5.35% 3.86% 61.11% -1.80% 30.49% -
  Horiz. % 189.14% 225.86% 214.40% 206.44% 128.14% 130.49% 100.00%
EPS 4.92 -5.58 1.23 6.16 5.25 3.45 -6.34 -
  YoY % 188.17% -553.66% -80.03% 17.33% 52.17% 154.42% -
  Horiz. % -77.60% 88.01% -19.40% -97.16% -82.81% -54.42% 100.00%
DPS 3.00 1.00 1.00 1.00 1.00 1.00 1.00 20.08%
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7100 2.4800 2.0000 2.3800 1.0000 2.0300 1.9200 -1.91%
  YoY % -31.05% 24.00% -15.97% 138.00% -50.74% 5.73% -
  Horiz. % 89.06% 129.17% 104.17% 123.96% 52.08% 105.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.21 20.08 18.10 15.83 9.62 8.32 6.36 28.17%
  YoY % 40.49% 10.94% 14.34% 64.55% 15.63% 30.82% -
  Horiz. % 443.55% 315.72% 284.59% 248.90% 151.26% 130.82% 100.00%
EPS 1.04 -0.71 0.15 0.67 0.54 0.31 -0.57 -
  YoY % 246.48% -573.33% -77.61% 24.07% 74.19% 154.39% -
  Horiz. % -182.46% 124.56% -26.32% -117.54% -94.74% -54.39% 100.00%
DPS 0.64 0.13 0.12 0.11 0.11 0.09 0.09 38.65%
  YoY % 392.31% 8.33% 9.09% 0.00% 22.22% 0.00% -
  Horiz. % 711.11% 144.44% 133.33% 122.22% 122.22% 100.00% 100.00%
NAPS 0.3631 0.3139 0.2404 0.2598 0.1069 0.1844 0.1739 13.05%
  YoY % 15.67% 30.57% -7.47% 143.03% -42.03% 6.04% -
  Horiz. % 208.80% 180.51% 138.24% 149.40% 61.47% 106.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.5900 2.3200 1.9100 1.7600 2.6200 1.2000 0.6400 -
P/RPS 1.95 1.46 1.27 1.21 2.91 1.31 0.91 13.54%
  YoY % 33.56% 14.96% 4.96% -58.42% 122.14% 43.96% -
  Horiz. % 214.29% 160.44% 139.56% 132.97% 319.78% 143.96% 100.00%
P/EPS 52.64 -41.19 154.81 28.57 52.03 34.78 -10.09 -
  YoY % 227.80% -126.61% 441.86% -45.09% 49.60% 444.70% -
  Horiz. % -521.70% 408.23% -1,534.29% -283.15% -515.66% -344.70% 100.00%
EY 1.90 -2.43 0.65 3.50 1.92 2.87 -9.91 -
  YoY % 178.19% -473.85% -81.43% 82.29% -33.10% 128.96% -
  Horiz. % -19.17% 24.52% -6.56% -35.32% -19.37% -28.96% 100.00%
DY 1.16 0.43 0.52 0.57 0.38 0.83 1.56 -4.82%
  YoY % 169.77% -17.31% -8.77% 50.00% -54.22% -46.79% -
  Horiz. % 74.36% 27.56% 33.33% 36.54% 24.36% 53.21% 100.00%
P/NAPS 1.51 0.94 0.96 0.74 2.62 0.59 0.33 28.83%
  YoY % 60.64% -2.08% 29.73% -71.76% 344.07% 78.79% -
  Horiz. % 457.58% 284.85% 290.91% 224.24% 793.94% 178.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.9300 2.3000 1.7600 1.9200 2.1500 1.2000 0.6400 -
P/RPS 2.21 1.45 1.17 1.32 2.39 1.31 0.91 15.93%
  YoY % 52.41% 23.93% -11.36% -44.77% 82.44% 43.96% -
  Horiz. % 242.86% 159.34% 128.57% 145.05% 262.64% 143.96% 100.00%
P/EPS 59.55 -40.83 142.65 31.17 42.70 34.78 -10.09 -
  YoY % 245.85% -128.62% 357.65% -27.00% 22.77% 444.70% -
  Horiz. % -590.19% 404.66% -1,413.78% -308.92% -423.19% -344.70% 100.00%
EY 1.68 -2.45 0.70 3.21 2.34 2.87 -9.91 -
  YoY % 168.57% -450.00% -78.19% 37.18% -18.47% 128.96% -
  Horiz. % -16.95% 24.72% -7.06% -32.39% -23.61% -28.96% 100.00%
DY 1.02 0.43 0.57 0.52 0.47 0.83 1.56 -6.83%
  YoY % 137.21% -24.56% 9.62% 10.64% -43.37% -46.79% -
  Horiz. % 65.38% 27.56% 36.54% 33.33% 30.13% 53.21% 100.00%
P/NAPS 1.71 0.93 0.88 0.81 2.15 0.59 0.33 31.53%
  YoY % 83.87% 5.68% 8.64% -62.33% 264.41% 78.79% -
  Horiz. % 518.18% 281.82% 266.67% 245.45% 651.52% 178.79% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers