Highlights

[PMETAL] YoY TTM Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     7.32%    YoY -     16.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,733,629 3,041,885 2,293,087 2,033,435 1,646,693 1,101,507 1,232,021 20.29%
  YoY % 22.74% 32.65% 12.77% 23.49% 49.49% -10.59% -
  Horiz. % 303.05% 246.90% 186.12% 165.05% 133.66% 89.41% 100.00%
PBT 231,296 133,447 105,157 121,845 103,815 8,902 51,434 28.46%
  YoY % 73.32% 26.90% -13.70% 17.37% 1,066.20% -82.69% -
  Horiz. % 449.69% 259.45% 204.45% 236.90% 201.84% 17.31% 100.00%
Tax -64,520 -75,079 137,578 -23,375 -19,534 -25,043 1,662 -
  YoY % 14.06% -154.57% 688.57% -19.66% 22.00% -1,606.80% -
  Horiz. % -3,882.07% -4,517.39% 8,277.86% -1,406.44% -1,175.33% -1,506.80% 100.00%
NP 166,776 58,368 242,735 98,470 84,281 -16,141 53,096 21.01%
  YoY % 185.73% -75.95% 146.51% 16.84% 622.15% -130.40% -
  Horiz. % 314.10% 109.93% 457.16% 185.46% 158.73% -30.40% 100.00%
NP to SH 142,031 49,602 204,979 86,526 74,447 -9,023 52,373 18.08%
  YoY % 186.34% -75.80% 136.90% 16.22% 925.08% -117.23% -
  Horiz. % 271.19% 94.71% 391.38% 165.21% 142.15% -17.23% 100.00%
Tax Rate 27.89 % 56.26 % -130.83 % 19.18 % 18.82 % 281.32 % -3.23 % -
  YoY % -50.43% 143.00% -782.12% 1.91% -93.31% 8,809.60% -
  Horiz. % -863.47% -1,741.80% 4,050.46% -593.81% -582.66% -8,709.60% 100.00%
Total Cost 3,566,853 2,983,517 2,050,352 1,934,965 1,562,412 1,117,648 1,178,925 20.25%
  YoY % 19.55% 45.51% 5.96% 23.84% 39.79% -5.20% -
  Horiz. % 302.55% 253.07% 173.92% 164.13% 132.53% 94.80% 100.00%
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.59%
  YoY % 36.66% 11.22% 17.32% 28.89% 8.56% 0.70% -
  Horiz. % 251.27% 183.87% 165.32% 140.91% 109.32% 100.70% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 72,421 15,060 13,249 8,654 7,330 6,380 10,028 39.01%
  YoY % 380.86% 13.67% 53.09% 18.07% 14.89% -36.37% -
  Horiz. % 722.18% 150.18% 132.12% 86.30% 73.10% 63.63% 100.00%
Div Payout % 50.99 % 30.36 % 6.46 % 10.00 % 9.85 % - % 19.15 % 17.72%
  YoY % 67.95% 369.97% -35.40% 1.52% 0.00% 0.00% -
  Horiz. % 266.27% 158.54% 33.73% 52.22% 51.44% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.59%
  YoY % 36.66% 11.22% 17.32% 28.89% 8.56% 0.70% -
  Horiz. % 251.27% 183.87% 165.32% 140.91% 109.32% 100.70% 100.00%
NOSH 527,123 515,312 445,914 439,563 428,614 364,900 364,195 6.35%
  YoY % 2.29% 15.56% 1.44% 2.55% 17.46% 0.19% -
  Horiz. % 144.74% 141.49% 122.44% 120.69% 117.69% 100.19% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.47 % 1.92 % 10.59 % 4.84 % 5.12 % -1.47 % 4.31 % 0.61%
  YoY % 132.81% -81.87% 118.80% -5.47% 448.30% -134.11% -
  Horiz. % 103.71% 44.55% 245.71% 112.30% 118.79% -34.11% 100.00%
ROE 7.88 % 3.76 % 17.28 % 8.56 % 9.49 % -1.25 % 7.30 % 1.28%
  YoY % 109.57% -78.24% 101.87% -9.80% 859.20% -117.12% -
  Horiz. % 107.95% 51.51% 236.71% 117.26% 130.00% -17.12% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 708.30 590.30 514.24 462.60 384.19 301.87 338.29 13.10%
  YoY % 19.99% 14.79% 11.16% 20.41% 27.27% -10.77% -
  Horiz. % 209.38% 174.50% 152.01% 136.75% 113.57% 89.23% 100.00%
EPS 26.94 9.63 45.97 19.68 17.37 -2.47 14.38 11.02%
  YoY % 179.75% -79.05% 133.59% 13.30% 803.24% -117.18% -
  Horiz. % 187.34% 66.97% 319.68% 136.86% 120.79% -17.18% 100.00%
DPS 13.74 2.92 3.00 1.97 1.71 1.75 2.75 30.73%
  YoY % 370.55% -2.67% 52.28% 15.20% -2.29% -36.36% -
  Horiz. % 499.64% 106.18% 109.09% 71.64% 62.18% 63.64% 100.00%
NAPS 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 1.9700 9.62%
  YoY % 33.59% -3.76% 15.65% 25.68% -7.58% 0.51% -
  Horiz. % 173.60% 129.95% 135.03% 116.75% 92.89% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 92.46 75.33 56.79 50.36 40.78 27.28 30.51 20.29%
  YoY % 22.74% 32.65% 12.77% 23.49% 49.49% -10.59% -
  Horiz. % 303.05% 246.90% 186.14% 165.06% 133.66% 89.41% 100.00%
EPS 3.52 1.23 5.08 2.14 1.84 -0.22 1.30 18.05%
  YoY % 186.18% -75.79% 137.38% 16.30% 936.36% -116.92% -
  Horiz. % 270.77% 94.62% 390.77% 164.62% 141.54% -16.92% 100.00%
DPS 1.79 0.37 0.33 0.21 0.18 0.16 0.25 38.81%
  YoY % 383.78% 12.12% 57.14% 16.67% 12.50% -36.00% -
  Horiz. % 716.00% 148.00% 132.00% 84.00% 72.00% 64.00% 100.00%
NAPS 0.4464 0.3267 0.2937 0.2504 0.1942 0.1789 0.1777 16.58%
  YoY % 36.64% 11.24% 17.29% 28.94% 8.55% 0.68% -
  Horiz. % 251.21% 183.85% 165.28% 140.91% 109.29% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 1.0000 -
P/RPS 0.88 0.37 0.32 0.34 0.39 0.42 0.30 19.63%
  YoY % 137.84% 15.63% -5.88% -12.82% -7.14% 40.00% -
  Horiz. % 293.33% 123.33% 106.67% 113.33% 130.00% 140.00% 100.00%
P/EPS 23.20 22.96 3.57 7.87 8.64 -51.76 6.95 22.24%
  YoY % 1.05% 543.14% -54.64% -8.91% 116.69% -844.75% -
  Horiz. % 333.81% 330.36% 51.37% 113.24% 124.32% -744.75% 100.00%
EY 4.31 4.36 28.03 12.70 11.58 -1.93 14.38 -18.19%
  YoY % -1.15% -84.45% 120.71% 9.67% 700.00% -113.42% -
  Horiz. % 29.97% 30.32% 194.92% 88.32% 80.53% -13.42% 100.00%
DY 2.20 1.32 1.83 1.27 1.14 1.37 2.75 -3.65%
  YoY % 66.67% -27.87% 44.09% 11.40% -16.79% -50.18% -
  Horiz. % 80.00% 48.00% 66.55% 46.18% 41.45% 49.82% 100.00%
P/NAPS 1.83 0.86 0.62 0.67 0.82 0.65 0.51 23.72%
  YoY % 112.79% 38.71% -7.46% -18.29% 26.15% 27.45% -
  Horiz. % 358.82% 168.63% 121.57% 131.37% 160.78% 127.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 -
Price 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 0.6500 -
P/RPS 0.97 0.40 0.34 0.37 0.55 0.41 0.19 31.20%
  YoY % 142.50% 17.65% -8.11% -32.73% 34.15% 115.79% -
  Horiz. % 510.53% 210.53% 178.95% 194.74% 289.47% 215.79% 100.00%
P/EPS 25.42 24.52 3.81 8.79 12.26 -49.74 4.52 33.34%
  YoY % 3.67% 543.57% -56.66% -28.30% 124.65% -1,200.44% -
  Horiz. % 562.39% 542.48% 84.29% 194.47% 271.24% -1,100.44% 100.00%
EY 3.93 4.08 26.27 11.38 8.15 -2.01 22.12 -25.01%
  YoY % -3.68% -84.47% 130.84% 39.63% 505.47% -109.09% -
  Horiz. % 17.77% 18.44% 118.76% 51.45% 36.84% -9.09% 100.00%
DY 2.01 1.24 1.71 1.14 0.80 1.42 4.23 -11.66%
  YoY % 62.10% -27.49% 50.00% 42.50% -43.66% -66.43% -
  Horiz. % 47.52% 29.31% 40.43% 26.95% 18.91% 33.57% 100.00%
P/NAPS 2.00 0.92 0.66 0.75 1.16 0.62 0.33 35.01%
  YoY % 117.39% 39.39% -12.00% -35.34% 87.10% 87.88% -
  Horiz. % 606.06% 278.79% 200.00% 227.27% 351.52% 187.88% 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.
 


 

353  375  482  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.42+0.10 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers