Highlights

[PMETAL] YoY TTM Result on 2010-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     2.21%    YoY -     685.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,856,560 2,265,620 1,919,161 1,485,451 1,050,884 1,267,987 1,028,011 18.55%
  YoY % 26.08% 18.05% 29.20% 41.35% -17.12% 23.34% -
  Horiz. % 277.87% 220.39% 186.69% 144.50% 102.22% 123.34% 100.00%
PBT 105,568 114,736 111,744 95,110 7,673 414,693 84,438 3.79%
  YoY % -7.99% 2.68% 17.49% 1,139.54% -98.15% 391.12% -
  Horiz. % 125.02% 135.88% 132.34% 112.64% 9.09% 491.12% 100.00%
Tax 119,077 -16,604 -22,324 -15,943 -26,850 -3,308 -8,910 -
  YoY % 817.16% 25.62% -40.02% 40.62% -711.67% 62.87% -
  Horiz. % -1,336.44% 186.35% 250.55% 178.93% 301.35% 37.13% 100.00%
NP 224,645 98,132 89,420 79,167 -19,177 411,385 75,528 19.90%
  YoY % 128.92% 9.74% 12.95% 512.82% -104.66% 444.68% -
  Horiz. % 297.43% 129.93% 118.39% 104.82% -25.39% 544.68% 100.00%
NP to SH 187,344 89,018 80,624 69,376 -11,845 408,996 69,570 17.93%
  YoY % 110.46% 10.41% 16.21% 685.70% -102.90% 487.89% -
  Horiz. % 269.29% 127.95% 115.89% 99.72% -17.03% 587.89% 100.00%
Tax Rate -112.80 % 14.47 % 19.98 % 16.76 % 349.93 % 0.80 % 10.55 % -
  YoY % -879.54% -27.58% 19.21% -95.21% 43,641.25% -92.42% -
  Horiz. % -1,069.19% 137.16% 189.38% 158.86% 3,316.87% 7.58% 100.00%
Total Cost 2,631,915 2,167,488 1,829,741 1,406,284 1,070,061 856,602 952,483 18.44%
  YoY % 21.43% 18.46% 30.11% 31.42% 24.92% -10.07% -
  Horiz. % 276.32% 227.56% 192.10% 147.64% 112.34% 89.93% 100.00%
Net Worth 1,309,007 1,056,054 836,170 742,813 722,647 685,453 285,060 28.89%
  YoY % 23.95% 26.30% 12.57% 2.79% 5.43% 140.46% -
  Horiz. % 459.20% 370.47% 293.33% 260.58% 253.51% 240.46% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,366 8,790 8,654 7,330 6,380 10,028 10,151 5.95%
  YoY % 63.44% 1.57% 18.07% 14.89% -36.37% -1.21% -
  Horiz. % 141.53% 86.60% 85.26% 72.21% 62.86% 98.79% 100.00%
Div Payout % 7.67 % 9.87 % 10.73 % 10.57 % - % 2.45 % 14.59 % -10.15%
  YoY % -22.29% -8.01% 1.51% 0.00% 0.00% -83.21% -
  Horiz. % 52.57% 67.65% 73.54% 72.45% 0.00% 16.79% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,309,007 1,056,054 836,170 742,813 722,647 685,453 285,060 28.89%
  YoY % 23.95% 26.30% 12.57% 2.79% 5.43% 140.46% -
  Horiz. % 459.20% 370.47% 293.33% 260.58% 253.51% 240.46% 100.00%
NOSH 507,367 440,022 435,505 367,729 364,973 364,602 356,325 6.06%
  YoY % 15.30% 1.04% 18.43% 0.76% 0.10% 2.32% -
  Horiz. % 142.39% 123.49% 122.22% 103.20% 102.43% 102.32% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.86 % 4.33 % 4.66 % 5.33 % -1.82 % 32.44 % 7.35 % 1.12%
  YoY % 81.52% -7.08% -12.57% 392.86% -105.61% 341.36% -
  Horiz. % 106.94% 58.91% 63.40% 72.52% -24.76% 441.36% 100.00%
ROE 14.31 % 8.43 % 9.64 % 9.34 % -1.64 % 59.67 % 24.41 % -8.51%
  YoY % 69.75% -12.55% 3.21% 669.51% -102.75% 144.45% -
  Horiz. % 58.62% 34.54% 39.49% 38.26% -6.72% 244.45% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 563.02 514.89 440.67 403.95 287.93 347.77 288.50 11.78%
  YoY % 9.35% 16.84% 9.09% 40.29% -17.21% 20.54% -
  Horiz. % 195.15% 178.47% 152.75% 140.02% 99.80% 120.54% 100.00%
EPS 36.92 20.23 18.51 18.87 -3.25 112.18 19.52 11.20%
  YoY % 82.50% 9.29% -1.91% 680.62% -102.90% 474.69% -
  Horiz. % 189.14% 103.64% 94.83% 96.67% -16.65% 574.69% 100.00%
DPS 2.83 2.00 2.00 2.00 1.75 2.75 2.85 -0.12%
  YoY % 41.50% 0.00% 0.00% 14.29% -36.36% -3.51% -
  Horiz. % 99.30% 70.18% 70.18% 70.18% 61.40% 96.49% 100.00%
NAPS 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 0.8000 21.53%
  YoY % 7.50% 25.00% -4.95% 2.02% 5.32% 135.00% -
  Horiz. % 322.50% 300.00% 240.00% 252.50% 247.50% 235.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.99 56.31 47.70 36.92 26.12 31.51 25.55 18.55%
  YoY % 26.07% 18.05% 29.20% 41.35% -17.11% 23.33% -
  Horiz. % 277.85% 220.39% 186.69% 144.50% 102.23% 123.33% 100.00%
EPS 4.66 2.21 2.00 1.72 -0.29 10.16 1.73 17.94%
  YoY % 110.86% 10.50% 16.28% 693.10% -102.85% 487.28% -
  Horiz. % 269.36% 127.75% 115.61% 99.42% -16.76% 587.28% 100.00%
DPS 0.36 0.22 0.22 0.18 0.16 0.25 0.25 6.26%
  YoY % 63.64% 0.00% 22.22% 12.50% -36.00% 0.00% -
  Horiz. % 144.00% 88.00% 88.00% 72.00% 64.00% 100.00% 100.00%
NAPS 0.3253 0.2625 0.2078 0.1846 0.1796 0.1704 0.0708 28.91%
  YoY % 23.92% 26.32% 12.57% 2.78% 5.40% 140.68% -
  Horiz. % 459.46% 370.76% 293.50% 260.73% 253.67% 240.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 1.7800 -
P/RPS 0.41 0.36 0.50 0.33 0.38 0.35 0.62 -6.65%
  YoY % 13.89% -28.00% 51.52% -13.16% 8.57% -43.55% -
  Horiz. % 66.13% 58.06% 80.65% 53.23% 61.29% 56.45% 100.00%
P/EPS 6.31 9.10 11.94 7.05 -33.28 1.09 9.12 -5.95%
  YoY % -30.66% -23.79% 69.36% 121.18% -3,153.21% -88.05% -
  Horiz. % 69.19% 99.78% 130.92% 77.30% -364.91% 11.95% 100.00%
EY 15.85 10.99 8.38 14.18 -3.01 91.95 10.97 6.32%
  YoY % 44.22% 31.15% -40.90% 571.10% -103.27% 738.20% -
  Horiz. % 144.48% 100.18% 76.39% 129.26% -27.44% 838.20% 100.00%
DY 1.22 1.09 0.90 1.50 1.62 2.25 1.60 -4.41%
  YoY % 11.93% 21.11% -40.00% -7.41% -28.00% 40.62% -
  Horiz. % 76.25% 68.12% 56.25% 93.75% 101.25% 140.62% 100.00%
P/NAPS 0.90 0.77 1.15 0.66 0.55 0.65 2.23 -14.02%
  YoY % 16.88% -33.04% 74.24% 20.00% -15.38% -70.85% -
  Horiz. % 40.36% 34.53% 51.57% 29.60% 24.66% 29.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 -
Price 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 1.6300 -
P/RPS 0.36 0.33 0.43 0.34 0.42 0.33 0.56 -7.09%
  YoY % 9.09% -23.26% 26.47% -19.05% 27.27% -41.07% -
  Horiz. % 64.29% 58.93% 76.79% 60.71% 75.00% 58.93% 100.00%
P/EPS 5.47 8.40 10.21 7.37 -36.97 1.03 8.35 -6.80%
  YoY % -34.88% -17.73% 38.53% 119.94% -3,689.32% -87.66% -
  Horiz. % 65.51% 100.60% 122.28% 88.26% -442.75% 12.34% 100.00%
EY 18.28 11.90 9.80 13.57 -2.70 96.70 11.98 7.29%
  YoY % 53.61% 21.43% -27.78% 602.59% -102.79% 707.18% -
  Horiz. % 152.59% 99.33% 81.80% 113.27% -22.54% 807.18% 100.00%
DY 1.40 1.18 1.06 1.44 1.46 2.37 1.75 -3.65%
  YoY % 18.64% 11.32% -26.39% -1.37% -38.40% 35.43% -
  Horiz. % 80.00% 67.43% 60.57% 82.29% 83.43% 135.43% 100.00%
P/NAPS 0.78 0.71 0.98 0.69 0.61 0.62 2.04 -14.79%
  YoY % 9.86% -27.55% 42.03% 13.11% -1.61% -69.61% -
  Horiz. % 38.24% 34.80% 48.04% 33.82% 29.90% 30.39% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers