Highlights

[PMETAL] YoY TTM Result on 2006-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     26.46%    YoY -     31.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,101,507 1,232,021 1,105,428 593,649 386,902 402,096 438,520 16.58%
  YoY % -10.59% 11.45% 86.21% 53.44% -3.78% -8.31% -
  Horiz. % 251.19% 280.95% 252.08% 135.38% 88.23% 91.69% 100.00%
PBT 8,902 51,434 451,263 16,928 11,268 20,955 17,976 -11.04%
  YoY % -82.69% -88.60% 2,565.78% 50.23% -46.23% 16.57% -
  Horiz. % 49.52% 286.13% 2,510.36% 94.17% 62.68% 116.57% 100.00%
Tax -25,043 1,662 -16,237 -638 -742 -8,624 -10,721 15.17%
  YoY % -1,606.80% 110.24% -2,444.98% 14.02% 91.40% 19.56% -
  Horiz. % 233.59% -15.50% 151.45% 5.95% 6.92% 80.44% 100.00%
NP -16,141 53,096 435,026 16,290 10,526 12,331 7,255 -
  YoY % -130.40% -87.79% 2,570.51% 54.76% -14.64% 69.97% -
  Horiz. % -222.48% 731.85% 5,996.22% 224.53% 145.09% 169.97% 100.00%
NP to SH -9,023 52,373 427,609 13,894 10,538 12,331 7,255 -
  YoY % -117.23% -87.75% 2,977.65% 31.85% -14.54% 69.97% -
  Horiz. % -124.37% 721.89% 5,893.99% 191.51% 145.25% 169.97% 100.00%
Tax Rate 281.32 % -3.23 % 3.60 % 3.77 % 6.59 % 41.15 % 59.64 % 29.47%
  YoY % 8,809.60% -189.72% -4.51% -42.79% -83.99% -31.00% -
  Horiz. % 471.70% -5.42% 6.04% 6.32% 11.05% 69.00% 100.00%
Total Cost 1,117,648 1,178,925 670,402 577,359 376,376 389,765 431,265 17.18%
  YoY % -5.20% 75.85% 16.12% 53.40% -3.44% -9.62% -
  Horiz. % 259.16% 273.36% 155.45% 133.88% 87.27% 90.38% 100.00%
Net Worth 722,502 717,464 638,849 204,509 0 127,549 133,272 32.51%
  YoY % 0.70% 12.31% 212.38% 0.00% 0.00% -4.29% -
  Horiz. % 542.12% 538.34% 479.35% 153.45% 0.00% 95.71% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,380 10,028 10,151 2,488 1,915 1,269 929 37.81%
  YoY % -36.37% -1.21% 307.95% 29.89% 50.88% 36.53% -
  Horiz. % 686.13% 1,078.38% 1,091.60% 267.58% 206.00% 136.53% 100.00%
Div Payout % - % 19.15 % 2.37 % 17.91 % 18.18 % 10.30 % 12.82 % -
  YoY % 0.00% 708.02% -86.77% -1.49% 76.50% -19.66% -
  Horiz. % 0.00% 149.38% 18.49% 139.70% 141.81% 80.34% 100.00%
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 722,502 717,464 638,849 204,509 0 127,549 133,272 32.51%
  YoY % 0.70% 12.31% 212.38% 0.00% 0.00% -4.29% -
  Horiz. % 542.12% 538.34% 479.35% 153.45% 0.00% 95.71% 100.00%
NOSH 364,900 364,195 358,904 319,545 192,540 63,774 62,569 34.13%
  YoY % 0.19% 1.47% 12.32% 65.96% 201.91% 1.93% -
  Horiz. % 583.19% 582.07% 573.61% 510.71% 307.72% 101.93% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.47 % 4.31 % 39.35 % 2.74 % 2.72 % 3.07 % 1.65 % -
  YoY % -134.11% -89.05% 1,336.13% 0.74% -11.40% 86.06% -
  Horiz. % -89.09% 261.21% 2,384.85% 166.06% 164.85% 186.06% 100.00%
ROE -1.25 % 7.30 % 66.93 % 6.79 % - % 9.67 % 5.44 % -
  YoY % -117.12% -89.09% 885.71% 0.00% 0.00% 77.76% -
  Horiz. % -22.98% 134.19% 1,230.33% 124.82% 0.00% 177.76% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 301.87 338.29 308.00 185.78 200.95 630.49 700.85 -13.09%
  YoY % -10.77% 9.83% 65.79% -7.55% -68.13% -10.04% -
  Horiz. % 43.07% 48.27% 43.95% 26.51% 28.67% 89.96% 100.00%
EPS -2.47 14.38 119.14 4.35 5.47 19.34 11.60 -
  YoY % -117.18% -87.93% 2,638.85% -20.48% -71.72% 66.72% -
  Horiz. % -21.29% 123.97% 1,027.07% 37.50% 47.16% 166.72% 100.00%
DPS 1.75 2.75 2.83 0.78 0.99 2.00 1.50 2.60%
  YoY % -36.36% -2.83% 262.82% -21.21% -50.50% 33.33% -
  Horiz. % 116.67% 183.33% 188.67% 52.00% 66.00% 133.33% 100.00%
NAPS 1.9800 1.9700 1.7800 0.6400 0.0000 2.0000 2.1300 -1.21%
  YoY % 0.51% 10.67% 178.12% 0.00% 0.00% -6.10% -
  Horiz. % 92.96% 92.49% 83.57% 30.05% 0.00% 93.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.28 30.51 27.37 14.70 9.58 9.96 10.86 16.58%
  YoY % -10.59% 11.47% 86.19% 53.44% -3.82% -8.29% -
  Horiz. % 251.20% 280.94% 252.03% 135.36% 88.21% 91.71% 100.00%
EPS -0.22 1.30 10.59 0.34 0.26 0.31 0.18 -
  YoY % -116.92% -87.72% 3,014.71% 30.77% -16.13% 72.22% -
  Horiz. % -122.22% 722.22% 5,883.33% 188.89% 144.44% 172.22% 100.00%
DPS 0.16 0.25 0.25 0.06 0.05 0.03 0.02 41.38%
  YoY % -36.00% 0.00% 316.67% 20.00% 66.67% 50.00% -
  Horiz. % 800.00% 1,250.00% 1,250.00% 300.00% 250.00% 150.00% 100.00%
NAPS 0.1789 0.1777 0.1582 0.0506 0.0000 0.0316 0.0330 32.51%
  YoY % 0.68% 12.33% 212.65% 0.00% 0.00% -4.24% -
  Horiz. % 542.12% 538.48% 479.39% 153.33% 0.00% 95.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.2800 1.0000 1.5600 0.4100 0.3000 0.5200 0.5100 -
P/RPS 0.42 0.30 0.51 0.22 0.15 0.08 0.07 34.76%
  YoY % 40.00% -41.18% 131.82% 46.67% 87.50% 14.29% -
  Horiz. % 600.00% 428.57% 728.57% 314.29% 214.29% 114.29% 100.00%
P/EPS -51.76 6.95 1.31 9.43 5.48 2.69 4.40 -
  YoY % -844.75% 430.53% -86.11% 72.08% 103.72% -38.86% -
  Horiz. % -1,176.36% 157.95% 29.77% 214.32% 124.55% 61.14% 100.00%
EY -1.93 14.38 76.37 10.61 18.24 37.18 22.74 -
  YoY % -113.42% -81.17% 619.79% -41.83% -50.94% 63.50% -
  Horiz. % -8.49% 63.24% 335.84% 46.66% 80.21% 163.50% 100.00%
DY 1.37 2.75 1.81 1.90 3.32 3.85 2.94 -11.94%
  YoY % -50.18% 51.93% -4.74% -42.77% -13.77% 30.95% -
  Horiz. % 46.60% 93.54% 61.56% 64.63% 112.93% 130.95% 100.00%
P/NAPS 0.65 0.51 0.88 0.64 0.00 0.26 0.24 18.05%
  YoY % 27.45% -42.05% 37.50% 0.00% 0.00% 8.33% -
  Horiz. % 270.83% 212.50% 366.67% 266.67% 0.00% 108.33% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 -
Price 1.2300 0.6500 1.6500 0.5000 0.2800 0.4900 0.9900 -
P/RPS 0.41 0.19 0.54 0.27 0.14 0.08 0.14 19.59%
  YoY % 115.79% -64.81% 100.00% 92.86% 75.00% -42.86% -
  Horiz. % 292.86% 135.71% 385.71% 192.86% 100.00% 57.14% 100.00%
P/EPS -49.74 4.52 1.38 11.50 5.12 2.53 8.54 -
  YoY % -1,200.44% 227.54% -88.00% 124.61% 102.37% -70.37% -
  Horiz. % -582.44% 52.93% 16.16% 134.66% 59.95% 29.63% 100.00%
EY -2.01 22.12 72.21 8.70 19.55 39.46 11.71 -
  YoY % -109.09% -69.37% 730.00% -55.50% -50.46% 236.98% -
  Horiz. % -17.16% 188.90% 616.65% 74.30% 166.95% 336.98% 100.00%
DY 1.42 4.23 1.71 1.56 3.55 4.08 1.52 -1.13%
  YoY % -66.43% 147.37% 9.62% -56.06% -12.99% 168.42% -
  Horiz. % 93.42% 278.29% 112.50% 102.63% 233.55% 268.42% 100.00%
P/NAPS 0.62 0.33 0.93 0.78 0.00 0.25 0.46 5.10%
  YoY % 87.88% -64.52% 19.23% 0.00% 0.00% -45.65% -
  Horiz. % 134.78% 71.74% 202.17% 169.57% 0.00% 54.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

623  301  514  761 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.005 
 VSOLAR 0.08-0.005 
 IRIS 0.195+0.005 
 AT-WC 0.0450.00 
 PDZ 0.07+0.02 
 ASIAPLY 0.245+0.045 
 MYEG 1.51-0.01 
 PRESBHD 0.45+0.035 
 CONNECT 0.29+0.045 
 NOTION 0.74+0.12 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers