Highlights

[PMETAL] YoY Quarter Result on 2009-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     61.87%    YoY -     -177.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 525,061 471,586 395,012 257,800 302,589 300,573 120,521 27.77%
  YoY % 11.34% 19.39% 53.22% -14.80% 0.67% 149.39% -
  Horiz. % 435.66% 391.29% 327.75% 213.90% 251.07% 249.39% 100.00%
PBT 32,766 33,223 40,586 -9,836 13,628 30,713 2,003 59.26%
  YoY % -1.38% -18.14% 512.63% -172.17% -55.63% 1,433.35% -
  Horiz. % 1,635.85% 1,658.66% 2,026.26% -491.06% 680.38% 1,533.35% 100.00%
Tax -6,599 -8,847 -5,489 -3,202 -1,878 -2,707 -373 61.35%
  YoY % 25.41% -61.18% -71.42% -70.50% 30.62% -625.74% -
  Horiz. % 1,769.17% 2,371.85% 1,471.58% 858.45% 503.49% 725.74% 100.00%
NP 26,167 24,376 35,097 -13,038 11,750 28,006 1,630 58.76%
  YoY % 7.35% -30.55% 369.19% -210.96% -58.04% 1,618.16% -
  Horiz. % 1,605.34% 1,495.46% 2,153.19% -799.88% 720.86% 1,718.16% 100.00%
NP to SH 22,613 21,489 32,390 -8,807 11,431 25,161 1,630 54.95%
  YoY % 5.23% -33.66% 467.78% -177.04% -54.57% 1,443.62% -
  Horiz. % 1,387.30% 1,318.34% 1,987.12% -540.31% 701.29% 1,543.62% 100.00%
Tax Rate 20.14 % 26.63 % 13.52 % - % 13.78 % 8.81 % 18.62 % 1.32%
  YoY % -24.37% 96.97% 0.00% 0.00% 56.41% -52.69% -
  Horiz. % 108.16% 143.02% 72.61% 0.00% 74.01% 47.31% 100.00%
Total Cost 498,894 447,210 359,915 270,838 290,839 272,567 118,891 26.97%
  YoY % 11.56% 24.25% 32.89% -6.88% 6.70% 129.26% -
  Horiz. % 419.62% 376.15% 302.73% 227.80% 244.63% 229.26% 100.00%
Net Worth 1,038,262 819,861 745,774 720,572 673,482 260,043 238,813 27.73%
  YoY % 26.64% 9.93% 3.50% 6.99% 158.99% 8.89% -
  Horiz. % 434.76% 343.31% 312.28% 301.73% 282.01% 108.89% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,038,262 819,861 745,774 720,572 673,482 260,043 238,813 27.73%
  YoY % 26.64% 9.93% 3.50% 6.99% 158.99% 8.89% -
  Horiz. % 434.76% 343.31% 312.28% 301.73% 282.01% 108.89% 100.00%
NOSH 439,941 431,506 365,575 363,925 364,044 351,410 379,069 2.51%
  YoY % 1.95% 18.03% 0.45% -0.03% 3.60% -7.30% -
  Horiz. % 116.06% 113.83% 96.44% 96.00% 96.04% 92.70% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.98 % 5.17 % 8.89 % -5.06 % 3.88 % 9.32 % 1.35 % 24.28%
  YoY % -3.68% -41.84% 275.69% -230.41% -58.37% 590.37% -
  Horiz. % 368.89% 382.96% 658.52% -374.81% 287.41% 690.37% 100.00%
ROE 2.18 % 2.62 % 4.34 % -1.22 % 1.70 % 9.68 % 0.68 % 21.41%
  YoY % -16.79% -39.63% 455.74% -171.76% -82.44% 1,323.53% -
  Horiz. % 320.59% 385.29% 638.24% -179.41% 250.00% 1,423.53% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 119.35 109.29 108.05 70.84 83.12 85.53 31.79 24.64%
  YoY % 9.20% 1.15% 52.53% -14.77% -2.82% 169.05% -
  Horiz. % 375.43% 343.79% 339.89% 222.84% 261.47% 269.05% 100.00%
EPS 5.14 4.98 8.86 -2.42 3.14 7.16 0.43 51.15%
  YoY % 3.21% -43.79% 466.12% -177.07% -56.15% 1,565.12% -
  Horiz. % 1,195.35% 1,158.14% 2,060.47% -562.79% 730.23% 1,665.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.3600 1.9000 2.0400 1.9800 1.8500 0.7400 0.6300 24.60%
  YoY % 24.21% -6.86% 3.03% 7.03% 150.00% 17.46% -
  Horiz. % 374.60% 301.59% 323.81% 314.29% 293.65% 117.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.00 11.68 9.78 6.38 7.49 7.44 2.98 27.80%
  YoY % 11.30% 19.43% 53.29% -14.82% 0.67% 149.66% -
  Horiz. % 436.24% 391.95% 328.19% 214.09% 251.34% 249.66% 100.00%
EPS 0.56 0.53 0.80 -0.22 0.28 0.62 0.04 55.18%
  YoY % 5.66% -33.75% 463.64% -178.57% -54.84% 1,450.00% -
  Horiz. % 1,400.00% 1,325.00% 2,000.00% -550.00% 700.00% 1,550.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2571 0.2030 0.1847 0.1784 0.1668 0.0644 0.0591 27.74%
  YoY % 26.65% 9.91% 3.53% 6.95% 159.01% 8.97% -
  Horiz. % 435.03% 343.49% 312.52% 301.86% 282.23% 108.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.0600 2.3300 1.2700 0.6400 1.1900 1.0400 0.4200 -
P/RPS 1.73 2.13 1.18 0.90 1.43 1.22 1.32 4.61%
  YoY % -18.78% 80.51% 31.11% -37.06% 17.21% -7.58% -
  Horiz. % 131.06% 161.36% 89.39% 68.18% 108.33% 92.42% 100.00%
P/EPS 40.08 46.79 14.33 -26.45 37.90 14.53 97.67 -13.78%
  YoY % -14.34% 226.52% 154.18% -169.79% 160.84% -85.12% -
  Horiz. % 41.04% 47.91% 14.67% -27.08% 38.80% 14.88% 100.00%
EY 2.50 2.14 6.98 -3.78 2.64 6.88 1.02 16.10%
  YoY % 16.82% -69.34% 284.66% -243.18% -61.63% 574.51% -
  Horiz. % 245.10% 209.80% 684.31% -370.59% 258.82% 674.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 1.23 0.62 0.32 0.64 1.41 0.67 4.45%
  YoY % -29.27% 98.39% 93.75% -50.00% -54.61% 110.45% -
  Horiz. % 129.85% 183.58% 92.54% 47.76% 95.52% 210.45% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 29/05/07 13/06/06 -
Price 1.8700 2.3600 1.3800 0.8800 1.4700 1.6600 0.4000 -
P/RPS 1.57 2.16 1.28 1.24 1.77 1.94 1.26 3.73%
  YoY % -27.31% 68.75% 3.23% -29.94% -8.76% 53.97% -
  Horiz. % 124.60% 171.43% 101.59% 98.41% 140.48% 153.97% 100.00%
P/EPS 36.38 47.39 15.58 -36.36 46.82 23.18 93.02 -14.47%
  YoY % -23.23% 204.17% 142.85% -177.66% 101.98% -75.08% -
  Horiz. % 39.11% 50.95% 16.75% -39.09% 50.33% 24.92% 100.00%
EY 2.75 2.11 6.42 -2.75 2.14 4.31 1.08 16.84%
  YoY % 30.33% -67.13% 333.45% -228.50% -50.35% 299.07% -
  Horiz. % 254.63% 195.37% 594.44% -254.63% 198.15% 399.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 1.24 0.68 0.44 0.79 2.24 0.63 3.84%
  YoY % -36.29% 82.35% 54.55% -44.30% -64.73% 255.56% -
  Horiz. % 125.40% 196.83% 107.94% 69.84% 125.40% 355.56% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers