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 - 4,023,662
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 92.79 75.60 56.99 50.54 40.93 27.38 30.62 20.29%
  YoY % 22.74% 32.65% 12.76% 23.48% 49.49% -10.58% -
  Horiz. % 303.04% 246.90% 186.12% 165.06% 133.67% 89.42% 100.00%
EPS 3.53 1.23 5.09 2.15 1.85 -0.22 1.30 18.11%
  YoY % 186.99% -75.83% 136.74% 16.22% 940.91% -116.92% -
  Horiz. % 271.54% 94.62% 391.54% 165.38% 142.31% -16.92% 100.00%
DPS 1.80 0.37 0.33 0.22 0.18 0.16 0.25 38.94%
  YoY % 386.49% 12.12% 50.00% 22.22% 12.50% -36.00% -
  Horiz. % 720.00% 148.00% 132.00% 88.00% 72.00% 64.00% 100.00%
NAPS 0.4480 0.3279 0.2948 0.2513 0.1949 0.1796 0.1783 16.59%
  YoY % 36.63% 11.23% 17.31% 28.94% 8.52% 0.73% -
  Horiz. % 251.26% 183.90% 165.34% 140.94% 109.31% 100.73% 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.
 


 

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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers