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 - 4,038,109
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.10 20.00 18.02 15.76 9.58 8.29 6.34 28.15%
  YoY % 40.50% 10.99% 14.34% 64.51% 15.56% 30.76% -
  Horiz. % 443.22% 315.46% 284.23% 248.58% 151.10% 130.76% 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 0.63 0.13 0.12 0.11 0.11 0.09 0.09 38.29%
  YoY % 384.62% 8.33% 9.09% 0.00% 22.22% 0.00% -
  Horiz. % 700.00% 144.44% 133.33% 122.22% 122.22% 100.00% 100.00%
NAPS 0.3617 0.3127 0.2394 0.2588 0.1065 0.1836 0.1732 13.05%
  YoY % 15.67% 30.62% -7.50% 143.00% -41.99% 6.00% -
  Horiz. % 208.83% 180.54% 138.22% 149.42% 61.49% 106.00% 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.
 


 

302  279  585  1167 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.005 
 MNC-PA 0.0350.00 
 SAPNRG 0.290.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 VELESTO 0.3050.00 
 ECOWLD 0.665+0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers