Highlights

[PMETAL] YoY Quarter Result on 2010-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     157.00%    YoY -     467.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 724,243 525,061 471,586 395,012 257,800 302,589 300,573 15.77%
  YoY % 37.94% 11.34% 19.39% 53.22% -14.80% 0.67% -
  Horiz. % 240.95% 174.69% 156.90% 131.42% 85.77% 100.67% 100.00%
PBT 35,320 32,766 33,223 40,586 -9,836 13,628 30,713 2.35%
  YoY % 7.79% -1.38% -18.14% 512.63% -172.17% -55.63% -
  Horiz. % 115.00% 106.68% 108.17% 132.15% -32.03% 44.37% 100.00%
Tax -8,242 -6,599 -8,847 -5,489 -3,202 -1,878 -2,707 20.37%
  YoY % -24.90% 25.41% -61.18% -71.42% -70.50% 30.62% -
  Horiz. % 304.47% 243.78% 326.82% 202.77% 118.29% 69.38% 100.00%
NP 27,078 26,167 24,376 35,097 -13,038 11,750 28,006 -0.56%
  YoY % 3.48% 7.35% -30.55% 369.19% -210.96% -58.04% -
  Horiz. % 96.69% 93.43% 87.04% 125.32% -46.55% 41.96% 100.00%
NP to SH 25,246 22,613 21,489 32,390 -8,807 11,431 25,161 0.06%
  YoY % 11.64% 5.23% -33.66% 467.78% -177.04% -54.57% -
  Horiz. % 100.34% 89.87% 85.41% 128.73% -35.00% 45.43% 100.00%
Tax Rate 23.34 % 20.14 % 26.63 % 13.52 % - % 13.78 % 8.81 % 17.61%
  YoY % 15.89% -24.37% 96.97% 0.00% 0.00% 56.41% -
  Horiz. % 264.93% 228.60% 302.27% 153.46% 0.00% 156.41% 100.00%
Total Cost 697,165 498,894 447,210 359,915 270,838 290,839 272,567 16.93%
  YoY % 39.74% 11.56% 24.25% 32.89% -6.88% 6.70% -
  Horiz. % 255.78% 183.04% 164.07% 132.05% 99.37% 106.70% 100.00%
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
  YoY % 23.29% 26.64% 9.93% 3.50% 6.99% 158.99% -
  Horiz. % 492.26% 399.26% 315.28% 286.79% 277.10% 258.99% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
  YoY % 23.29% 26.64% 9.93% 3.50% 6.99% 158.99% -
  Horiz. % 492.26% 399.26% 315.28% 286.79% 277.10% 258.99% 100.00%
NOSH 507,967 439,941 431,506 365,575 363,925 364,044 351,410 6.33%
  YoY % 15.46% 1.95% 18.03% 0.45% -0.03% 3.60% -
  Horiz. % 144.55% 125.19% 122.79% 104.03% 103.56% 103.60% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.74 % 4.98 % 5.17 % 8.89 % -5.06 % 3.88 % 9.32 % -14.10%
  YoY % -24.90% -3.68% -41.84% 275.69% -230.41% -58.37% -
  Horiz. % 40.13% 53.43% 55.47% 95.39% -54.29% 41.63% 100.00%
ROE 1.97 % 2.18 % 2.62 % 4.34 % -1.22 % 1.70 % 9.68 % -23.29%
  YoY % -9.63% -16.79% -39.63% 455.74% -171.76% -82.44% -
  Horiz. % 20.35% 22.52% 27.07% 44.83% -12.60% 17.56% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 142.58 119.35 109.29 108.05 70.84 83.12 85.53 8.88%
  YoY % 19.46% 9.20% 1.15% 52.53% -14.77% -2.82% -
  Horiz. % 166.70% 139.54% 127.78% 126.33% 82.82% 97.18% 100.00%
EPS 4.97 5.14 4.98 8.86 -2.42 3.14 7.16 -5.90%
  YoY % -3.31% 3.21% -43.79% 466.12% -177.07% -56.15% -
  Horiz. % 69.41% 71.79% 69.55% 123.74% -33.80% 43.85% 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 2.5200 2.3600 1.9000 2.0400 1.9800 1.8500 0.7400 22.63%
  YoY % 6.78% 24.21% -6.86% 3.03% 7.03% 150.00% -
  Horiz. % 340.54% 318.92% 256.76% 275.68% 267.57% 250.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.01 13.05 11.72 9.82 6.41 7.52 7.47 15.78%
  YoY % 38.01% 11.35% 19.35% 53.20% -14.76% 0.67% -
  Horiz. % 241.10% 174.70% 156.89% 131.46% 85.81% 100.67% 100.00%
EPS 0.63 0.56 0.53 0.81 -0.22 0.28 0.63 -
  YoY % 12.50% 5.66% -34.57% 468.18% -178.57% -55.56% -
  Horiz. % 100.00% 88.89% 84.13% 128.57% -34.92% 44.44% 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 0.3183 0.2581 0.2038 0.1854 0.1792 0.1674 0.0647 30.38%
  YoY % 23.32% 26.64% 9.92% 3.46% 7.05% 158.73% -
  Horiz. % 491.96% 398.92% 314.99% 286.55% 276.97% 258.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.7600 2.0600 2.3300 1.2700 0.6400 1.1900 1.0400 -
P/RPS 1.23 1.73 2.13 1.18 0.90 1.43 1.22 0.14%
  YoY % -28.90% -18.78% 80.51% 31.11% -37.06% 17.21% -
  Horiz. % 100.82% 141.80% 174.59% 96.72% 73.77% 117.21% 100.00%
P/EPS 35.41 40.08 46.79 14.33 -26.45 37.90 14.53 15.99%
  YoY % -11.65% -14.34% 226.52% 154.18% -169.79% 160.84% -
  Horiz. % 243.70% 275.84% 322.02% 98.62% -182.04% 260.84% 100.00%
EY 2.82 2.50 2.14 6.98 -3.78 2.64 6.88 -13.80%
  YoY % 12.80% 16.82% -69.34% 284.66% -243.18% -61.63% -
  Horiz. % 40.99% 36.34% 31.10% 101.45% -54.94% 38.37% 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 0.70 0.87 1.23 0.62 0.32 0.64 1.41 -11.01%
  YoY % -19.54% -29.27% 98.39% 93.75% -50.00% -54.61% -
  Horiz. % 49.65% 61.70% 87.23% 43.97% 22.70% 45.39% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 29/05/07 -
Price 2.3400 1.8700 2.3600 1.3800 0.8800 1.4700 1.6600 -
P/RPS 1.64 1.57 2.16 1.28 1.24 1.77 1.94 -2.76%
  YoY % 4.46% -27.31% 68.75% 3.23% -29.94% -8.76% -
  Horiz. % 84.54% 80.93% 111.34% 65.98% 63.92% 91.24% 100.00%
P/EPS 47.08 36.38 47.39 15.58 -36.36 46.82 23.18 12.52%
  YoY % 29.41% -23.23% 204.17% 142.85% -177.66% 101.98% -
  Horiz. % 203.11% 156.95% 204.44% 67.21% -156.86% 201.98% 100.00%
EY 2.12 2.75 2.11 6.42 -2.75 2.14 4.31 -11.14%
  YoY % -22.91% 30.33% -67.13% 333.45% -228.50% -50.35% -
  Horiz. % 49.19% 63.81% 48.96% 148.96% -63.81% 49.65% 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 0.93 0.79 1.24 0.68 0.44 0.79 2.24 -13.62%
  YoY % 17.72% -36.29% 82.35% 54.55% -44.30% -64.73% -
  Horiz. % 41.52% 35.27% 55.36% 30.36% 19.64% 35.27% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers