Highlights

[PMETAL] YoY TTM Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -18.89%    YoY -     -102.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,265,620 1,919,161 1,485,451 1,050,884 1,267,987 1,028,011 488,678 29.10%
  YoY % 18.05% 29.20% 41.35% -17.12% 23.34% 110.37% -
  Horiz. % 463.62% 392.73% 303.97% 215.05% 259.47% 210.37% 100.00%
PBT 114,736 111,744 95,110 7,673 414,693 84,438 12,749 44.18%
  YoY % 2.68% 17.49% 1,139.54% -98.15% 391.12% 562.31% -
  Horiz. % 899.96% 876.49% 746.02% 60.19% 3,252.75% 662.31% 100.00%
Tax -16,604 -22,324 -15,943 -26,850 -3,308 -8,910 391 -
  YoY % 25.62% -40.02% 40.62% -711.67% 62.87% -2,378.77% -
  Horiz. % -4,246.55% -5,709.46% -4,077.49% -6,867.01% -846.04% -2,278.77% 100.00%
NP 98,132 89,420 79,167 -19,177 411,385 75,528 13,140 39.77%
  YoY % 9.74% 12.95% 512.82% -104.66% 444.68% 474.79% -
  Horiz. % 746.82% 680.52% 602.49% -145.94% 3,130.78% 574.79% 100.00%
NP to SH 89,018 80,624 69,376 -11,845 408,996 69,570 10,987 41.68%
  YoY % 10.41% 16.21% 685.70% -102.90% 487.89% 533.20% -
  Horiz. % 810.21% 733.81% 631.44% -107.81% 3,722.54% 633.20% 100.00%
Tax Rate 14.47 % 19.98 % 16.76 % 349.93 % 0.80 % 10.55 % -3.07 % -
  YoY % -27.58% 19.21% -95.21% 43,641.25% -92.42% 443.65% -
  Horiz. % -471.34% -650.81% -545.93% -11,398.37% -26.06% -343.65% 100.00%
Total Cost 2,167,488 1,829,741 1,406,284 1,070,061 856,602 952,483 475,538 28.73%
  YoY % 18.46% 30.11% 31.42% 24.92% -10.07% 100.30% -
  Horiz. % 455.80% 384.77% 295.72% 225.02% 180.13% 200.30% 100.00%
Net Worth 1,056,054 836,170 742,813 722,647 685,453 285,060 200,399 31.88%
  YoY % 26.30% 12.57% 2.79% 5.43% 140.46% 42.25% -
  Horiz. % 526.97% 417.25% 370.67% 360.60% 342.04% 142.25% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,790 8,654 7,330 6,380 10,028 10,151 2,488 23.39%
  YoY % 1.57% 18.07% 14.89% -36.37% -1.21% 307.95% -
  Horiz. % 353.27% 347.81% 294.59% 256.42% 403.01% 407.95% 100.00%
Div Payout % 9.87 % 10.73 % 10.57 % - % 2.45 % 14.59 % 22.65 % -12.92%
  YoY % -8.01% 1.51% 0.00% 0.00% -83.21% -35.58% -
  Horiz. % 43.58% 47.37% 46.67% 0.00% 10.82% 64.42% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,056,054 836,170 742,813 722,647 685,453 285,060 200,399 31.88%
  YoY % 26.30% 12.57% 2.79% 5.43% 140.46% 42.25% -
  Horiz. % 526.97% 417.25% 370.67% 360.60% 342.04% 142.25% 100.00%
NOSH 440,022 435,505 367,729 364,973 364,602 356,325 318,095 5.55%
  YoY % 1.04% 18.43% 0.76% 0.10% 2.32% 12.02% -
  Horiz. % 138.33% 136.91% 115.60% 114.74% 114.62% 112.02% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.33 % 4.66 % 5.33 % -1.82 % 32.44 % 7.35 % 2.69 % 8.25%
  YoY % -7.08% -12.57% 392.86% -105.61% 341.36% 173.23% -
  Horiz. % 160.97% 173.23% 198.14% -67.66% 1,205.95% 273.23% 100.00%
ROE 8.43 % 9.64 % 9.34 % -1.64 % 59.67 % 24.41 % 5.48 % 7.44%
  YoY % -12.55% 3.21% 669.51% -102.75% 144.45% 345.44% -
  Horiz. % 153.83% 175.91% 170.44% -29.93% 1,088.87% 445.44% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 514.89 440.67 403.95 287.93 347.77 288.50 153.63 22.31%
  YoY % 16.84% 9.09% 40.29% -17.21% 20.54% 87.79% -
  Horiz. % 335.15% 286.84% 262.94% 187.42% 226.37% 187.79% 100.00%
EPS 20.23 18.51 18.87 -3.25 112.18 19.52 3.45 34.25%
  YoY % 9.29% -1.91% 680.62% -102.90% 474.69% 465.80% -
  Horiz. % 586.38% 536.52% 546.96% -94.20% 3,251.59% 565.80% 100.00%
DPS 2.00 2.00 2.00 1.75 2.75 2.85 0.78 16.98%
  YoY % 0.00% 0.00% 14.29% -36.36% -3.51% 265.38% -
  Horiz. % 256.41% 256.41% 256.41% 224.36% 352.56% 365.38% 100.00%
NAPS 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 0.6300 24.95%
  YoY % 25.00% -4.95% 2.02% 5.32% 135.00% 26.98% -
  Horiz. % 380.95% 304.76% 320.63% 314.29% 298.41% 126.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.31 47.70 36.92 26.12 31.51 25.55 12.14 29.11%
  YoY % 18.05% 29.20% 41.35% -17.11% 23.33% 110.46% -
  Horiz. % 463.84% 392.92% 304.12% 215.16% 259.56% 210.46% 100.00%
EPS 2.21 2.00 1.72 -0.29 10.16 1.73 0.27 41.92%
  YoY % 10.50% 16.28% 693.10% -102.85% 487.28% 540.74% -
  Horiz. % 818.52% 740.74% 637.04% -107.41% 3,762.96% 640.74% 100.00%
DPS 0.22 0.22 0.18 0.16 0.25 0.25 0.06 24.15%
  YoY % 0.00% 22.22% 12.50% -36.00% 0.00% 316.67% -
  Horiz. % 366.67% 366.67% 300.00% 266.67% 416.67% 416.67% 100.00%
NAPS 0.2625 0.2078 0.1846 0.1796 0.1704 0.0708 0.0498 31.89%
  YoY % 26.32% 12.57% 2.78% 5.40% 140.68% 42.17% -
  Horiz. % 527.11% 417.27% 370.68% 360.64% 342.17% 142.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 0.4100 -
P/RPS 0.36 0.50 0.33 0.38 0.35 0.62 0.27 4.91%
  YoY % -28.00% 51.52% -13.16% 8.57% -43.55% 129.63% -
  Horiz. % 133.33% 185.19% 122.22% 140.74% 129.63% 229.63% 100.00%
P/EPS 9.10 11.94 7.05 -33.28 1.09 9.12 11.87 -4.33%
  YoY % -23.79% 69.36% 121.18% -3,153.21% -88.05% -23.17% -
  Horiz. % 76.66% 100.59% 59.39% -280.37% 9.18% 76.83% 100.00%
EY 10.99 8.38 14.18 -3.01 91.95 10.97 8.42 4.54%
  YoY % 31.15% -40.90% 571.10% -103.27% 738.20% 30.29% -
  Horiz. % 130.52% 99.52% 168.41% -35.75% 1,092.04% 130.29% 100.00%
DY 1.09 0.90 1.50 1.62 2.25 1.60 1.91 -8.92%
  YoY % 21.11% -40.00% -7.41% -28.00% 40.62% -16.23% -
  Horiz. % 57.07% 47.12% 78.53% 84.82% 117.80% 83.77% 100.00%
P/NAPS 0.77 1.15 0.66 0.55 0.65 2.23 0.65 2.86%
  YoY % -33.04% 74.24% 20.00% -15.38% -70.85% 243.08% -
  Horiz. % 118.46% 176.92% 101.54% 84.62% 100.00% 343.08% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 -
Price 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 0.3800 -
P/RPS 0.33 0.43 0.34 0.42 0.33 0.56 0.25 4.73%
  YoY % -23.26% 26.47% -19.05% 27.27% -41.07% 124.00% -
  Horiz. % 132.00% 172.00% 136.00% 168.00% 132.00% 224.00% 100.00%
P/EPS 8.40 10.21 7.37 -36.97 1.03 8.35 11.00 -4.39%
  YoY % -17.73% 38.53% 119.94% -3,689.32% -87.66% -24.09% -
  Horiz. % 76.36% 92.82% 67.00% -336.09% 9.36% 75.91% 100.00%
EY 11.90 9.80 13.57 -2.70 96.70 11.98 9.09 4.59%
  YoY % 21.43% -27.78% 602.59% -102.79% 707.18% 31.79% -
  Horiz. % 130.91% 107.81% 149.28% -29.70% 1,063.81% 131.79% 100.00%
DY 1.18 1.06 1.44 1.46 2.37 1.75 2.06 -8.86%
  YoY % 11.32% -26.39% -1.37% -38.40% 35.43% -15.05% -
  Horiz. % 57.28% 51.46% 69.90% 70.87% 115.05% 84.95% 100.00%
P/NAPS 0.71 0.98 0.69 0.61 0.62 2.04 0.60 2.84%
  YoY % -27.55% 42.03% 13.11% -1.61% -69.61% 240.00% -
  Horiz. % 118.33% 163.33% 115.00% 101.67% 103.33% 340.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers