Highlights

[PMETAL] YoY TTM Result on 2011-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     11.06%    YoY -     16.21%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,499,389 2,856,560 2,265,620 1,919,161 1,485,451 1,050,884 1,267,987 18.43%
  YoY % 22.50% 26.08% 18.05% 29.20% 41.35% -17.12% -
  Horiz. % 275.98% 225.28% 178.68% 151.35% 117.15% 82.88% 100.00%
PBT 163,409 105,568 114,736 111,744 95,110 7,673 414,693 -14.37%
  YoY % 54.79% -7.99% 2.68% 17.49% 1,139.54% -98.15% -
  Horiz. % 39.40% 25.46% 27.67% 26.95% 22.94% 1.85% 100.00%
Tax -100,678 119,077 -16,604 -22,324 -15,943 -26,850 -3,308 76.65%
  YoY % -184.55% 817.16% 25.62% -40.02% 40.62% -711.67% -
  Horiz. % 3,043.47% -3,599.67% 501.93% 674.85% 481.95% 811.67% 100.00%
NP 62,731 224,645 98,132 89,420 79,167 -19,177 411,385 -26.90%
  YoY % -72.08% 128.92% 9.74% 12.95% 512.82% -104.66% -
  Horiz. % 15.25% 54.61% 23.85% 21.74% 19.24% -4.66% 100.00%
NP to SH 57,729 187,344 89,018 80,624 69,376 -11,845 408,996 -27.83%
  YoY % -69.19% 110.46% 10.41% 16.21% 685.70% -102.90% -
  Horiz. % 14.11% 45.81% 21.77% 19.71% 16.96% -2.90% 100.00%
Tax Rate 61.61 % -112.80 % 14.47 % 19.98 % 16.76 % 349.93 % 0.80 % 106.20%
  YoY % 154.62% -879.54% -27.58% 19.21% -95.21% 43,641.25% -
  Horiz. % 7,701.25% -14,100.00% 1,808.75% 2,497.50% 2,095.00% 43,741.25% 100.00%
Total Cost 3,436,658 2,631,915 2,167,488 1,829,741 1,406,284 1,070,061 856,602 26.04%
  YoY % 30.58% 21.43% 18.46% 30.11% 31.42% 24.92% -
  Horiz. % 401.20% 307.25% 253.03% 213.60% 164.17% 124.92% 100.00%
Net Worth 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 685,453 16.41%
  YoY % 30.39% 23.95% 26.30% 12.57% 2.79% 5.43% -
  Horiz. % 249.01% 190.97% 154.07% 121.99% 108.37% 105.43% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 61,760 14,366 8,790 8,654 7,330 6,380 10,028 35.37%
  YoY % 329.89% 63.44% 1.57% 18.07% 14.89% -36.37% -
  Horiz. % 615.87% 143.26% 87.66% 86.30% 73.10% 63.63% 100.00%
Div Payout % 106.98 % 7.67 % 9.87 % 10.73 % 10.57 % - % 2.45 % 87.60%
  YoY % 1,294.78% -22.29% -8.01% 1.51% 0.00% 0.00% -
  Horiz. % 4,366.53% 313.06% 402.86% 437.96% 431.43% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 685,453 16.41%
  YoY % 30.39% 23.95% 26.30% 12.57% 2.79% 5.43% -
  Horiz. % 249.01% 190.97% 154.07% 121.99% 108.37% 105.43% 100.00%
NOSH 518,807 507,367 440,022 435,505 367,729 364,973 364,602 6.05%
  YoY % 2.25% 15.30% 1.04% 18.43% 0.76% 0.10% -
  Horiz. % 142.29% 139.16% 120.69% 119.45% 100.86% 100.10% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.79 % 7.86 % 4.33 % 4.66 % 5.33 % -1.82 % 32.44 % -38.28%
  YoY % -77.23% 81.52% -7.08% -12.57% 392.86% -105.61% -
  Horiz. % 5.52% 24.23% 13.35% 14.36% 16.43% -5.61% 100.00%
ROE 3.38 % 14.31 % 8.43 % 9.64 % 9.34 % -1.64 % 59.67 % -38.01%
  YoY % -76.38% 69.75% -12.55% 3.21% 669.51% -102.75% -
  Horiz. % 5.66% 23.98% 14.13% 16.16% 15.65% -2.75% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 674.51 563.02 514.89 440.67 403.95 287.93 347.77 11.67%
  YoY % 19.80% 9.35% 16.84% 9.09% 40.29% -17.21% -
  Horiz. % 193.95% 161.89% 148.05% 126.71% 116.15% 82.79% 100.00%
EPS 11.13 36.92 20.23 18.51 18.87 -3.25 112.18 -31.95%
  YoY % -69.85% 82.50% 9.29% -1.91% 680.62% -102.90% -
  Horiz. % 9.92% 32.91% 18.03% 16.50% 16.82% -2.90% 100.00%
DPS 12.00 2.83 2.00 2.00 2.00 1.75 2.75 27.82%
  YoY % 324.03% 41.50% 0.00% 0.00% 14.29% -36.36% -
  Horiz. % 436.36% 102.91% 72.73% 72.73% 72.73% 63.64% 100.00%
NAPS 3.2900 2.5800 2.4000 1.9200 2.0200 1.9800 1.8800 9.77%
  YoY % 27.52% 7.50% 25.00% -4.95% 2.02% 5.32% -
  Horiz. % 175.00% 137.23% 127.66% 102.13% 107.45% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,202
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 86.79 70.84 56.19 47.60 36.84 26.06 31.45 18.42%
  YoY % 22.52% 26.07% 18.05% 29.21% 41.37% -17.14% -
  Horiz. % 275.96% 225.25% 178.66% 151.35% 117.14% 82.86% 100.00%
EPS 1.43 4.65 2.21 2.00 1.72 -0.29 10.14 -27.84%
  YoY % -69.25% 110.41% 10.50% 16.28% 693.10% -102.86% -
  Horiz. % 14.10% 45.86% 21.79% 19.72% 16.96% -2.86% 100.00%
DPS 1.53 0.36 0.22 0.21 0.18 0.16 0.25 35.23%
  YoY % 325.00% 63.64% 4.76% 16.67% 12.50% -36.00% -
  Horiz. % 612.00% 144.00% 88.00% 84.00% 72.00% 64.00% 100.00%
NAPS 0.4233 0.3246 0.2619 0.2074 0.1842 0.1792 0.1700 16.41%
  YoY % 30.41% 23.94% 26.28% 12.59% 2.79% 5.41% -
  Horiz. % 249.00% 190.94% 154.06% 122.00% 108.35% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.9300 2.3300 1.8400 2.2100 1.3300 1.0800 1.2200 -
P/RPS 0.58 0.41 0.36 0.50 0.33 0.38 0.35 8.78%
  YoY % 41.46% 13.89% -28.00% 51.52% -13.16% 8.57% -
  Horiz. % 165.71% 117.14% 102.86% 142.86% 94.29% 108.57% 100.00%
P/EPS 35.32 6.31 9.10 11.94 7.05 -33.28 1.09 78.51%
  YoY % 459.75% -30.66% -23.79% 69.36% 121.18% -3,153.21% -
  Horiz. % 3,240.37% 578.90% 834.86% 1,095.41% 646.79% -3,053.21% 100.00%
EY 2.83 15.85 10.99 8.38 14.18 -3.01 91.95 -44.00%
  YoY % -82.15% 44.22% 31.15% -40.90% 571.10% -103.27% -
  Horiz. % 3.08% 17.24% 11.95% 9.11% 15.42% -3.27% 100.00%
DY 3.05 1.22 1.09 0.90 1.50 1.62 2.25 5.20%
  YoY % 150.00% 11.93% 21.11% -40.00% -7.41% -28.00% -
  Horiz. % 135.56% 54.22% 48.44% 40.00% 66.67% 72.00% 100.00%
P/NAPS 1.19 0.90 0.77 1.15 0.66 0.55 0.65 10.60%
  YoY % 32.22% 16.88% -33.04% 74.24% 20.00% -15.38% -
  Horiz. % 183.08% 138.46% 118.46% 176.92% 101.54% 84.62% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 -
Price 6.1000 2.0200 1.7000 1.8900 1.3900 1.2000 1.1600 -
P/RPS 0.90 0.36 0.33 0.43 0.34 0.42 0.33 18.19%
  YoY % 150.00% 9.09% -23.26% 26.47% -19.05% 27.27% -
  Horiz. % 272.73% 109.09% 100.00% 130.30% 103.03% 127.27% 100.00%
P/EPS 54.82 5.47 8.40 10.21 7.37 -36.97 1.03 93.89%
  YoY % 902.19% -34.88% -17.73% 38.53% 119.94% -3,689.32% -
  Horiz. % 5,322.33% 531.07% 815.53% 991.26% 715.53% -3,589.32% 100.00%
EY 1.82 18.28 11.90 9.80 13.57 -2.70 96.70 -48.41%
  YoY % -90.04% 53.61% 21.43% -27.78% 602.59% -102.79% -
  Horiz. % 1.88% 18.90% 12.31% 10.13% 14.03% -2.79% 100.00%
DY 1.97 1.40 1.18 1.06 1.44 1.46 2.37 -3.03%
  YoY % 40.71% 18.64% 11.32% -26.39% -1.37% -38.40% -
  Horiz. % 83.12% 59.07% 49.79% 44.73% 60.76% 61.60% 100.00%
P/NAPS 1.85 0.78 0.71 0.98 0.69 0.61 0.62 19.98%
  YoY % 137.18% 9.86% -27.55% 42.03% 13.11% -1.61% -
  Horiz. % 298.39% 125.81% 114.52% 158.06% 111.29% 98.39% 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.
 


 

241  287  526  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.175-0.025 
 HSI-H6Q 0.415-0.055 
 GREATEC 0.955+0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.825-0.01 
 LAMBO 0.060.00 
 HSI-C5P 0.27+0.04 
 HPMT 0.445+0.005 
 SAPNRG 0.310.00 
Partners & Brokers