Highlights

[PMETAL] YoY TTM Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     23.82%    YoY -     -117.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,293,087 2,033,435 1,646,693 1,101,507 1,232,021 1,105,428 593,649 25.24%
  YoY % 12.77% 23.49% 49.49% -10.59% 11.45% 86.21% -
  Horiz. % 386.27% 342.53% 277.38% 185.55% 207.53% 186.21% 100.00%
PBT 105,157 121,845 103,815 8,902 51,434 451,263 16,928 35.55%
  YoY % -13.70% 17.37% 1,066.20% -82.69% -88.60% 2,565.78% -
  Horiz. % 621.20% 719.78% 613.27% 52.59% 303.84% 2,665.78% 100.00%
Tax 137,578 -23,375 -19,534 -25,043 1,662 -16,237 -638 -
  YoY % 688.57% -19.66% 22.00% -1,606.80% 110.24% -2,444.98% -
  Horiz. % -21,563.95% 3,663.79% 3,061.76% 3,925.23% -260.50% 2,544.98% 100.00%
NP 242,735 98,470 84,281 -16,141 53,096 435,026 16,290 56.80%
  YoY % 146.51% 16.84% 622.15% -130.40% -87.79% 2,570.51% -
  Horiz. % 1,490.09% 604.48% 517.38% -99.09% 325.94% 2,670.51% 100.00%
NP to SH 204,979 86,526 74,447 -9,023 52,373 427,609 13,894 56.54%
  YoY % 136.90% 16.22% 925.08% -117.23% -87.75% 2,977.65% -
  Horiz. % 1,475.31% 622.76% 535.82% -64.94% 376.95% 3,077.65% 100.00%
Tax Rate -130.83 % 19.18 % 18.82 % 281.32 % -3.23 % 3.60 % 3.77 % -
  YoY % -782.12% 1.91% -93.31% 8,809.60% -189.72% -4.51% -
  Horiz. % -3,470.29% 508.75% 499.20% 7,462.07% -85.68% 95.49% 100.00%
Total Cost 2,050,352 1,934,965 1,562,412 1,117,648 1,178,925 670,402 577,359 23.49%
  YoY % 5.96% 23.84% 39.79% -5.20% 75.85% 16.12% -
  Horiz. % 355.13% 335.14% 270.61% 193.58% 204.19% 116.12% 100.00%
Net Worth 1,186,131 1,010,995 784,364 722,502 717,464 638,849 204,509 34.00%
  YoY % 17.32% 28.89% 8.56% 0.70% 12.31% 212.38% -
  Horiz. % 579.99% 494.35% 383.54% 353.29% 350.82% 312.38% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,249 8,654 7,330 6,380 10,028 10,151 2,488 32.11%
  YoY % 53.09% 18.07% 14.89% -36.37% -1.21% 307.95% -
  Horiz. % 532.47% 347.81% 294.59% 256.42% 403.01% 407.95% 100.00%
Div Payout % 6.46 % 10.00 % 9.85 % - % 19.15 % 2.37 % 17.91 % -15.62%
  YoY % -35.40% 1.52% 0.00% 0.00% 708.02% -86.77% -
  Horiz. % 36.07% 55.83% 55.00% 0.00% 106.92% 13.23% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,186,131 1,010,995 784,364 722,502 717,464 638,849 204,509 34.00%
  YoY % 17.32% 28.89% 8.56% 0.70% 12.31% 212.38% -
  Horiz. % 579.99% 494.35% 383.54% 353.29% 350.82% 312.38% 100.00%
NOSH 445,914 439,563 428,614 364,900 364,195 358,904 319,545 5.71%
  YoY % 1.44% 2.55% 17.46% 0.19% 1.47% 12.32% -
  Horiz. % 139.55% 137.56% 134.13% 114.19% 113.97% 112.32% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.59 % 4.84 % 5.12 % -1.47 % 4.31 % 39.35 % 2.74 % 25.25%
  YoY % 118.80% -5.47% 448.30% -134.11% -89.05% 1,336.13% -
  Horiz. % 386.50% 176.64% 186.86% -53.65% 157.30% 1,436.13% 100.00%
ROE 17.28 % 8.56 % 9.49 % -1.25 % 7.30 % 66.93 % 6.79 % 16.83%
  YoY % 101.87% -9.80% 859.20% -117.12% -89.09% 885.71% -
  Horiz. % 254.49% 126.07% 139.76% -18.41% 107.51% 985.71% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 514.24 462.60 384.19 301.87 338.29 308.00 185.78 18.48%
  YoY % 11.16% 20.41% 27.27% -10.77% 9.83% 65.79% -
  Horiz. % 276.80% 249.00% 206.80% 162.49% 182.09% 165.79% 100.00%
EPS 45.97 19.68 17.37 -2.47 14.38 119.14 4.35 48.08%
  YoY % 133.59% 13.30% 803.24% -117.18% -87.93% 2,638.85% -
  Horiz. % 1,056.78% 452.41% 399.31% -56.78% 330.57% 2,738.85% 100.00%
DPS 3.00 1.97 1.71 1.75 2.75 2.83 0.78 25.15%
  YoY % 52.28% 15.20% -2.29% -36.36% -2.83% 262.82% -
  Horiz. % 384.62% 252.56% 219.23% 224.36% 352.56% 362.82% 100.00%
NAPS 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 0.6400 26.77%
  YoY % 15.65% 25.68% -7.58% 0.51% 10.67% 178.12% -
  Horiz. % 415.62% 359.38% 285.94% 309.38% 307.81% 278.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.99 50.54 40.93 27.38 30.62 27.47 14.75 25.24%
  YoY % 12.76% 23.48% 49.49% -10.58% 11.47% 86.24% -
  Horiz. % 386.37% 342.64% 277.49% 185.63% 207.59% 186.24% 100.00%
EPS 5.09 2.15 1.85 -0.22 1.30 10.63 0.35 56.17%
  YoY % 136.74% 16.22% 940.91% -116.92% -87.77% 2,937.14% -
  Horiz. % 1,454.29% 614.29% 528.57% -62.86% 371.43% 3,037.14% 100.00%
DPS 0.33 0.22 0.18 0.16 0.25 0.25 0.06 32.83%
  YoY % 50.00% 22.22% 12.50% -36.00% 0.00% 316.67% -
  Horiz. % 550.00% 366.67% 300.00% 266.67% 416.67% 416.67% 100.00%
NAPS 0.2948 0.2513 0.1949 0.1796 0.1783 0.1588 0.0508 34.02%
  YoY % 17.31% 28.94% 8.52% 0.73% 12.28% 212.60% -
  Horiz. % 580.31% 494.69% 383.66% 353.54% 350.98% 312.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 0.4100 -
P/RPS 0.32 0.34 0.39 0.42 0.30 0.51 0.22 6.44%
  YoY % -5.88% -12.82% -7.14% 40.00% -41.18% 131.82% -
  Horiz. % 145.45% 154.55% 177.27% 190.91% 136.36% 231.82% 100.00%
P/EPS 3.57 7.87 8.64 -51.76 6.95 1.31 9.43 -14.93%
  YoY % -54.64% -8.91% 116.69% -844.75% 430.53% -86.11% -
  Horiz. % 37.86% 83.46% 91.62% -548.89% 73.70% 13.89% 100.00%
EY 28.03 12.70 11.58 -1.93 14.38 76.37 10.61 17.56%
  YoY % 120.71% 9.67% 700.00% -113.42% -81.17% 619.79% -
  Horiz. % 264.18% 119.70% 109.14% -18.19% 135.53% 719.79% 100.00%
DY 1.83 1.27 1.14 1.37 2.75 1.81 1.90 -0.62%
  YoY % 44.09% 11.40% -16.79% -50.18% 51.93% -4.74% -
  Horiz. % 96.32% 66.84% 60.00% 72.11% 144.74% 95.26% 100.00%
P/NAPS 0.62 0.67 0.82 0.65 0.51 0.88 0.64 -0.53%
  YoY % -7.46% -18.29% 26.15% 27.45% -42.05% 37.50% -
  Horiz. % 96.88% 104.69% 128.12% 101.56% 79.69% 137.50% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 -
Price 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 0.5000 -
P/RPS 0.34 0.37 0.55 0.41 0.19 0.54 0.27 3.91%
  YoY % -8.11% -32.73% 34.15% 115.79% -64.81% 100.00% -
  Horiz. % 125.93% 137.04% 203.70% 151.85% 70.37% 200.00% 100.00%
P/EPS 3.81 8.79 12.26 -49.74 4.52 1.38 11.50 -16.80%
  YoY % -56.66% -28.30% 124.65% -1,200.44% 227.54% -88.00% -
  Horiz. % 33.13% 76.43% 106.61% -432.52% 39.30% 12.00% 100.00%
EY 26.27 11.38 8.15 -2.01 22.12 72.21 8.70 20.20%
  YoY % 130.84% 39.63% 505.47% -109.09% -69.37% 730.00% -
  Horiz. % 301.95% 130.80% 93.68% -23.10% 254.25% 830.00% 100.00%
DY 1.71 1.14 0.80 1.42 4.23 1.71 1.56 1.54%
  YoY % 50.00% 42.50% -43.66% -66.43% 147.37% 9.62% -
  Horiz. % 109.62% 73.08% 51.28% 91.03% 271.15% 109.62% 100.00%
P/NAPS 0.66 0.75 1.16 0.62 0.33 0.93 0.78 -2.74%
  YoY % -12.00% -35.34% 87.10% 87.88% -64.52% 19.23% -
  Horiz. % 84.62% 96.15% 148.72% 79.49% 42.31% 119.23% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers