Highlights

[PMETAL] YoY Quarter Result on 2011-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -0.74%    YoY -     -33.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 897,105 724,243 525,061 471,586 395,012 257,800 302,589 19.85%
  YoY % 23.87% 37.94% 11.34% 19.39% 53.22% -14.80% -
  Horiz. % 296.48% 239.35% 173.52% 155.85% 130.54% 85.20% 100.00%
PBT 36,389 35,320 32,766 33,223 40,586 -9,836 13,628 17.78%
  YoY % 3.03% 7.79% -1.38% -18.14% 512.63% -172.17% -
  Horiz. % 267.02% 259.17% 240.43% 243.78% 297.81% -72.17% 100.00%
Tax -8,956 -8,242 -6,599 -8,847 -5,489 -3,202 -1,878 29.72%
  YoY % -8.66% -24.90% 25.41% -61.18% -71.42% -70.50% -
  Horiz. % 476.89% 438.87% 351.38% 471.09% 292.28% 170.50% 100.00%
NP 27,433 27,078 26,167 24,376 35,097 -13,038 11,750 15.17%
  YoY % 1.31% 3.48% 7.35% -30.55% 369.19% -210.96% -
  Horiz. % 233.47% 230.45% 222.70% 207.46% 298.70% -110.96% 100.00%
NP to SH 28,031 25,246 22,613 21,489 32,390 -8,807 11,431 16.12%
  YoY % 11.03% 11.64% 5.23% -33.66% 467.78% -177.04% -
  Horiz. % 245.22% 220.86% 197.82% 187.99% 283.35% -77.04% 100.00%
Tax Rate 24.61 % 23.34 % 20.14 % 26.63 % 13.52 % - % 13.78 % 10.14%
  YoY % 5.44% 15.89% -24.37% 96.97% 0.00% 0.00% -
  Horiz. % 178.59% 169.38% 146.15% 193.25% 98.11% 0.00% 100.00%
Total Cost 869,672 697,165 498,894 447,210 359,915 270,838 290,839 20.02%
  YoY % 24.74% 39.74% 11.56% 24.25% 32.89% -6.88% -
  Horiz. % 299.02% 239.71% 171.54% 153.77% 123.75% 93.12% 100.00%
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
  YoY % -0.10% 23.29% 26.64% 9.93% 3.50% 6.99% -
  Horiz. % 189.88% 190.07% 154.16% 121.73% 110.73% 106.99% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 25,575 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 91.24 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
  YoY % -0.10% 23.29% 26.64% 9.93% 3.50% 6.99% -
  Horiz. % 189.88% 190.07% 154.16% 121.73% 110.73% 106.99% 100.00%
NOSH 511,514 507,967 439,941 431,506 365,575 363,925 364,044 5.83%
  YoY % 0.70% 15.46% 1.95% 18.03% 0.45% -0.03% -
  Horiz. % 140.51% 139.53% 120.85% 118.53% 100.42% 99.97% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.06 % 3.74 % 4.98 % 5.17 % 8.89 % -5.06 % 3.88 % -3.88%
  YoY % -18.18% -24.90% -3.68% -41.84% 275.69% -230.41% -
  Horiz. % 78.87% 96.39% 128.35% 133.25% 229.12% -130.41% 100.00%
ROE 2.19 % 1.97 % 2.18 % 2.62 % 4.34 % -1.22 % 1.70 % 4.31%
  YoY % 11.17% -9.63% -16.79% -39.63% 455.74% -171.76% -
  Horiz. % 128.82% 115.88% 128.24% 154.12% 255.29% -71.76% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 175.38 142.58 119.35 109.29 108.05 70.84 83.12 13.25%
  YoY % 23.00% 19.46% 9.20% 1.15% 52.53% -14.77% -
  Horiz. % 211.00% 171.54% 143.59% 131.48% 129.99% 85.23% 100.00%
EPS 5.48 4.97 5.14 4.98 8.86 -2.42 3.14 9.72%
  YoY % 10.26% -3.31% 3.21% -43.79% 466.12% -177.07% -
  Horiz. % 174.52% 158.28% 163.69% 158.60% 282.17% -77.07% 100.00%
DPS 5.00 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. % 100.00% - - - - - -
NAPS 2.5000 2.5200 2.3600 1.9000 2.0400 1.9800 1.8500 5.14%
  YoY % -0.79% 6.78% 24.21% -6.86% 3.03% 7.03% -
  Horiz. % 135.14% 136.22% 127.57% 102.70% 110.27% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 22.22 17.94 13.00 11.68 9.78 6.38 7.49 19.86%
  YoY % 23.86% 38.00% 11.30% 19.43% 53.29% -14.82% -
  Horiz. % 296.66% 239.52% 173.56% 155.94% 130.57% 85.18% 100.00%
EPS 0.69 0.63 0.56 0.53 0.80 -0.22 0.28 16.21%
  YoY % 9.52% 12.50% 5.66% -33.75% 463.64% -178.57% -
  Horiz. % 246.43% 225.00% 200.00% 189.29% 285.71% -78.57% 100.00%
DPS 0.63 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. % 100.00% - - - - - -
NAPS 0.3167 0.3170 0.2571 0.2030 0.1847 0.1784 0.1668 11.27%
  YoY % -0.09% 23.30% 26.65% 9.91% 3.53% 6.95% -
  Horiz. % 189.87% 190.05% 154.14% 121.70% 110.73% 106.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.2600 1.7600 2.0600 2.3300 1.2700 0.6400 1.1900 -
P/RPS 1.29 1.23 1.73 2.13 1.18 0.90 1.43 -1.70%
  YoY % 4.88% -28.90% -18.78% 80.51% 31.11% -37.06% -
  Horiz. % 90.21% 86.01% 120.98% 148.95% 82.52% 62.94% 100.00%
P/EPS 41.24 35.41 40.08 46.79 14.33 -26.45 37.90 1.42%
  YoY % 16.46% -11.65% -14.34% 226.52% 154.18% -169.79% -
  Horiz. % 108.81% 93.43% 105.75% 123.46% 37.81% -69.79% 100.00%
EY 2.42 2.82 2.50 2.14 6.98 -3.78 2.64 -1.44%
  YoY % -14.18% 12.80% 16.82% -69.34% 284.66% -243.18% -
  Horiz. % 91.67% 106.82% 94.70% 81.06% 264.39% -143.18% 100.00%
DY 2.21 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. % 100.00% - - - - - -
P/NAPS 0.90 0.70 0.87 1.23 0.62 0.32 0.64 5.84%
  YoY % 28.57% -19.54% -29.27% 98.39% 93.75% -50.00% -
  Horiz. % 140.62% 109.38% 135.94% 192.19% 96.88% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 -
Price 3.5500 2.3400 1.8700 2.3600 1.3800 0.8800 1.4700 -
P/RPS 2.02 1.64 1.57 2.16 1.28 1.24 1.77 2.23%
  YoY % 23.17% 4.46% -27.31% 68.75% 3.23% -29.94% -
  Horiz. % 114.12% 92.66% 88.70% 122.03% 72.32% 70.06% 100.00%
P/EPS 64.78 47.08 36.38 47.39 15.58 -36.36 46.82 5.56%
  YoY % 37.60% 29.41% -23.23% 204.17% 142.85% -177.66% -
  Horiz. % 138.36% 100.56% 77.70% 101.22% 33.28% -77.66% 100.00%
EY 1.54 2.12 2.75 2.11 6.42 -2.75 2.14 -5.33%
  YoY % -27.36% -22.91% 30.33% -67.13% 333.45% -228.50% -
  Horiz. % 71.96% 99.07% 128.50% 98.60% 300.00% -128.50% 100.00%
DY 1.41 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. % 100.00% - - - - - -
P/NAPS 1.42 0.93 0.79 1.24 0.68 0.44 0.79 10.26%
  YoY % 52.69% 17.72% -36.29% 82.35% 54.55% -44.30% -
  Horiz. % 179.75% 117.72% 100.00% 156.96% 86.08% 55.70% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers