Highlights

[PMETAL] YoY TTM Result on 2010-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     7.31%    YoY -     925.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,041,885 2,293,087 2,033,435 1,646,693 1,101,507 1,232,021 1,105,428 18.36%
  YoY % 32.65% 12.77% 23.49% 49.49% -10.59% 11.45% -
  Horiz. % 275.18% 207.44% 183.95% 148.96% 99.65% 111.45% 100.00%
PBT 133,447 105,157 121,845 103,815 8,902 51,434 451,263 -18.36%
  YoY % 26.90% -13.70% 17.37% 1,066.20% -82.69% -88.60% -
  Horiz. % 29.57% 23.30% 27.00% 23.01% 1.97% 11.40% 100.00%
Tax -75,079 137,578 -23,375 -19,534 -25,043 1,662 -16,237 29.04%
  YoY % -154.57% 688.57% -19.66% 22.00% -1,606.80% 110.24% -
  Horiz. % 462.39% -847.31% 143.96% 120.31% 154.23% -10.24% 100.00%
NP 58,368 242,735 98,470 84,281 -16,141 53,096 435,026 -28.43%
  YoY % -75.95% 146.51% 16.84% 622.15% -130.40% -87.79% -
  Horiz. % 13.42% 55.80% 22.64% 19.37% -3.71% 12.21% 100.00%
NP to SH 49,602 204,979 86,526 74,447 -9,023 52,373 427,609 -30.14%
  YoY % -75.80% 136.90% 16.22% 925.08% -117.23% -87.75% -
  Horiz. % 11.60% 47.94% 20.23% 17.41% -2.11% 12.25% 100.00%
Tax Rate 56.26 % -130.83 % 19.18 % 18.82 % 281.32 % -3.23 % 3.60 % 58.05%
  YoY % 143.00% -782.12% 1.91% -93.31% 8,809.60% -189.72% -
  Horiz. % 1,562.78% -3,634.17% 532.78% 522.78% 7,814.44% -89.72% 100.00%
Total Cost 2,983,517 2,050,352 1,934,965 1,562,412 1,117,648 1,178,925 670,402 28.22%
  YoY % 45.51% 5.96% 23.84% 39.79% -5.20% 75.85% -
  Horiz. % 445.03% 305.84% 288.63% 233.06% 166.71% 175.85% 100.00%
Net Worth 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 638,849 12.83%
  YoY % 11.22% 17.32% 28.89% 8.56% 0.70% 12.31% -
  Horiz. % 206.50% 185.67% 158.25% 122.78% 113.09% 112.31% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 15,060 13,249 8,654 7,330 6,380 10,028 10,151 6.79%
  YoY % 13.67% 53.09% 18.07% 14.89% -36.37% -1.21% -
  Horiz. % 148.37% 130.52% 85.26% 72.21% 62.86% 98.79% 100.00%
Div Payout % 30.36 % 6.46 % 10.00 % 9.85 % - % 19.15 % 2.37 % 52.91%
  YoY % 369.97% -35.40% 1.52% 0.00% 0.00% 708.02% -
  Horiz. % 1,281.01% 272.57% 421.94% 415.61% 0.00% 808.02% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 638,849 12.83%
  YoY % 11.22% 17.32% 28.89% 8.56% 0.70% 12.31% -
  Horiz. % 206.50% 185.67% 158.25% 122.78% 113.09% 112.31% 100.00%
NOSH 515,312 445,914 439,563 428,614 364,900 364,195 358,904 6.21%
  YoY % 15.56% 1.44% 2.55% 17.46% 0.19% 1.47% -
  Horiz. % 143.58% 124.24% 122.47% 119.42% 101.67% 101.47% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.92 % 10.59 % 4.84 % 5.12 % -1.47 % 4.31 % 39.35 % -39.52%
  YoY % -81.87% 118.80% -5.47% 448.30% -134.11% -89.05% -
  Horiz. % 4.88% 26.91% 12.30% 13.01% -3.74% 10.95% 100.00%
ROE 3.76 % 17.28 % 8.56 % 9.49 % -1.25 % 7.30 % 66.93 % -38.09%
  YoY % -78.24% 101.87% -9.80% 859.20% -117.12% -89.09% -
  Horiz. % 5.62% 25.82% 12.79% 14.18% -1.87% 10.91% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 590.30 514.24 462.60 384.19 301.87 338.29 308.00 11.44%
  YoY % 14.79% 11.16% 20.41% 27.27% -10.77% 9.83% -
  Horiz. % 191.66% 166.96% 150.19% 124.74% 98.01% 109.83% 100.00%
EPS 9.63 45.97 19.68 17.37 -2.47 14.38 119.14 -34.22%
  YoY % -79.05% 133.59% 13.30% 803.24% -117.18% -87.93% -
  Horiz. % 8.08% 38.58% 16.52% 14.58% -2.07% 12.07% 100.00%
DPS 2.92 3.00 1.97 1.71 1.75 2.75 2.83 0.52%
  YoY % -2.67% 52.28% 15.20% -2.29% -36.36% -2.83% -
  Horiz. % 103.18% 106.01% 69.61% 60.42% 61.84% 97.17% 100.00%
NAPS 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 1.7800 6.24%
  YoY % -3.76% 15.65% 25.68% -7.58% 0.51% 10.67% -
  Horiz. % 143.82% 149.44% 129.21% 102.81% 111.24% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,316
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 75.44 56.87 50.43 40.84 27.32 30.55 27.41 18.36%
  YoY % 32.65% 12.77% 23.48% 49.49% -10.57% 11.46% -
  Horiz. % 275.23% 207.48% 183.98% 149.00% 99.67% 111.46% 100.00%
EPS 1.23 5.08 2.15 1.85 -0.22 1.30 10.60 -30.14%
  YoY % -75.79% 136.28% 16.22% 940.91% -116.92% -87.74% -
  Horiz. % 11.60% 47.92% 20.28% 17.45% -2.08% 12.26% 100.00%
DPS 0.37 0.33 0.21 0.18 0.16 0.25 0.25 6.75%
  YoY % 12.12% 57.14% 16.67% 12.50% -36.00% 0.00% -
  Horiz. % 148.00% 132.00% 84.00% 72.00% 64.00% 100.00% 100.00%
NAPS 0.3272 0.2942 0.2507 0.1945 0.1792 0.1779 0.1584 12.84%
  YoY % 11.22% 17.35% 28.89% 8.54% 0.73% 12.31% -
  Horiz. % 206.57% 185.73% 158.27% 122.79% 113.13% 112.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 1.5600 -
P/RPS 0.37 0.32 0.34 0.39 0.42 0.30 0.51 -5.20%
  YoY % 15.63% -5.88% -12.82% -7.14% 40.00% -41.18% -
  Horiz. % 72.55% 62.75% 66.67% 76.47% 82.35% 58.82% 100.00%
P/EPS 22.96 3.57 7.87 8.64 -51.76 6.95 1.31 61.10%
  YoY % 543.14% -54.64% -8.91% 116.69% -844.75% 430.53% -
  Horiz. % 1,752.67% 272.52% 600.76% 659.54% -3,951.15% 530.53% 100.00%
EY 4.36 28.03 12.70 11.58 -1.93 14.38 76.37 -37.92%
  YoY % -84.45% 120.71% 9.67% 700.00% -113.42% -81.17% -
  Horiz. % 5.71% 36.70% 16.63% 15.16% -2.53% 18.83% 100.00%
DY 1.32 1.83 1.27 1.14 1.37 2.75 1.81 -5.12%
  YoY % -27.87% 44.09% 11.40% -16.79% -50.18% 51.93% -
  Horiz. % 72.93% 101.10% 70.17% 62.98% 75.69% 151.93% 100.00%
P/NAPS 0.86 0.62 0.67 0.82 0.65 0.51 0.88 -0.38%
  YoY % 38.71% -7.46% -18.29% 26.15% 27.45% -42.05% -
  Horiz. % 97.73% 70.45% 76.14% 93.18% 73.86% 57.95% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 -
Price 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 1.6500 -
P/RPS 0.40 0.34 0.37 0.55 0.41 0.19 0.54 -4.87%
  YoY % 17.65% -8.11% -32.73% 34.15% 115.79% -64.81% -
  Horiz. % 74.07% 62.96% 68.52% 101.85% 75.93% 35.19% 100.00%
P/EPS 24.52 3.81 8.79 12.26 -49.74 4.52 1.38 61.47%
  YoY % 543.57% -56.66% -28.30% 124.65% -1,200.44% 227.54% -
  Horiz. % 1,776.81% 276.09% 636.96% 888.41% -3,604.35% 327.54% 100.00%
EY 4.08 26.27 11.38 8.15 -2.01 22.12 72.21 -38.03%
  YoY % -84.47% 130.84% 39.63% 505.47% -109.09% -69.37% -
  Horiz. % 5.65% 36.38% 15.76% 11.29% -2.78% 30.63% 100.00%
DY 1.24 1.71 1.14 0.80 1.42 4.23 1.71 -5.21%
  YoY % -27.49% 50.00% 42.50% -43.66% -66.43% 147.37% -
  Horiz. % 72.51% 100.00% 66.67% 46.78% 83.04% 247.37% 100.00%
P/NAPS 0.92 0.66 0.75 1.16 0.62 0.33 0.93 -0.18%
  YoY % 39.39% -12.00% -35.34% 87.10% 87.88% -64.52% -
  Horiz. % 98.92% 70.97% 80.65% 124.73% 66.67% 35.48% 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.
 


 

370  303  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.005 
 IWCITY 1.10+0.09 
 HSI-H6Q 0.32-0.095 
 MESTRON 0.16-0.005 
 GREATEC 0.965-0.025 
 HSI-C5J 0.27+0.085 
 HSI-H6N 0.10-0.055 
 ARMADA 0.200.00 
 IMPIANA 0.040.00 
 LAMBO 0.0650.00 
Partners & Brokers