Highlights

[PMETAL] YoY TTM Result on 2010-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     12.15%    YoY -     212.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,121,657 2,384,420 2,283,015 1,698,839 1,180,406 1,119,970 1,289,377 15.86%
  YoY % 30.92% 4.44% 34.39% 43.92% 5.40% -13.14% -
  Horiz. % 242.11% 184.93% 177.06% 131.76% 91.55% 86.86% 100.00%
PBT 105,604 100,144 127,972 103,315 38,300 34,715 444,558 -21.29%
  YoY % 5.45% -21.75% 23.87% 169.75% 10.33% -92.19% -
  Horiz. % 23.75% 22.53% 28.79% 23.24% 8.62% 7.81% 100.00%
Tax -94,029 121,684 -25,939 -13,705 -10,080 -26,453 -2,700 80.61%
  YoY % -177.27% 569.12% -89.27% -35.96% 61.89% -879.74% -
  Horiz. % 3,482.56% -4,506.81% 960.70% 507.59% 373.33% 979.74% 100.00%
NP 11,575 221,828 102,033 89,610 28,220 8,262 441,858 -45.47%
  YoY % -94.78% 117.41% 13.86% 217.54% 241.56% -98.13% -
  Horiz. % 2.62% 50.20% 23.09% 20.28% 6.39% 1.87% 100.00%
NP to SH 14,959 183,899 91,921 83,493 26,678 10,275 434,273 -42.93%
  YoY % -91.87% 100.06% 10.09% 212.97% 159.64% -97.63% -
  Horiz. % 3.44% 42.35% 21.17% 19.23% 6.14% 2.37% 100.00%
Tax Rate 89.04 % -121.51 % 20.27 % 13.27 % 26.32 % 76.20 % 0.61 % 129.29%
  YoY % 173.28% -699.46% 52.75% -49.58% -65.46% 12,391.80% -
  Horiz. % 14,596.72% -19,919.67% 3,322.95% 2,175.41% 4,314.75% 12,491.80% 100.00%
Total Cost 3,110,082 2,162,592 2,180,982 1,609,229 1,152,186 1,111,708 847,519 24.17%
  YoY % 43.81% -0.84% 35.53% 39.67% 3.64% 31.17% -
  Horiz. % 366.96% 255.17% 257.34% 189.88% 135.95% 131.17% 100.00%
Net Worth 1,262,711 966,789 1,044,881 429,956 741,567 699,497 660,076 11.41%
  YoY % 30.61% -7.47% 143.02% -42.02% 6.01% 5.97% -
  Horiz. % 191.30% 146.47% 158.30% 65.14% 112.35% 105.97% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 15,318 13,693 8,745 7,976 6,390 6,377 12,638 3.25%
  YoY % 11.87% 56.58% 9.63% 24.83% 0.20% -49.54% -
  Horiz. % 121.20% 108.35% 69.20% 63.12% 50.56% 50.46% 100.00%
Div Payout % 102.40 % 7.45 % 9.51 % 9.55 % 23.95 % 62.07 % 2.91 % 80.93%
  YoY % 1,274.50% -21.66% -0.42% -60.13% -61.41% 2,032.99% -
  Horiz. % 3,518.90% 256.01% 326.80% 328.18% 823.02% 2,132.99% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,262,711 966,789 1,044,881 429,956 741,567 699,497 660,076 11.41%
  YoY % 30.61% -7.47% 143.02% -42.02% 6.01% 5.97% -
  Horiz. % 191.30% 146.47% 158.30% 65.14% 112.35% 105.97% 100.00%
NOSH 509,157 483,394 439,025 429,956 365,304 364,321 364,683 5.71%
  YoY % 5.33% 10.11% 2.11% 17.70% 0.27% -0.10% -
  Horiz. % 139.62% 132.55% 120.39% 117.90% 100.17% 99.90% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.37 % 9.30 % 4.47 % 5.27 % 2.39 % 0.74 % 34.27 % -52.95%
  YoY % -96.02% 108.05% -15.18% 120.50% 222.97% -97.84% -
  Horiz. % 1.08% 27.14% 13.04% 15.38% 6.97% 2.16% 100.00%
ROE 1.18 % 19.02 % 8.80 % 19.42 % 3.60 % 1.47 % 65.79 % -48.81%
  YoY % -93.80% 116.14% -54.69% 439.44% 144.90% -97.77% -
  Horiz. % 1.79% 28.91% 13.38% 29.52% 5.47% 2.23% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 613.10 493.27 520.02 395.12 323.13 307.41 353.56 9.60%
  YoY % 24.29% -5.14% 31.61% 22.28% 5.11% -13.05% -
  Horiz. % 173.41% 139.52% 147.08% 111.75% 91.39% 86.95% 100.00%
EPS 2.94 38.04 20.94 19.42 7.30 2.82 119.08 -46.01%
  YoY % -92.27% 81.66% 7.83% 166.03% 158.87% -97.63% -
  Horiz. % 2.47% 31.94% 17.58% 16.31% 6.13% 2.37% 100.00%
DPS 3.00 2.83 2.00 1.86 1.75 1.75 3.47 -2.39%
  YoY % 6.01% 41.50% 7.53% 6.29% 0.00% -49.57% -
  Horiz. % 86.46% 81.56% 57.64% 53.60% 50.43% 50.43% 100.00%
NAPS 2.4800 2.0000 2.3800 1.0000 2.0300 1.9200 1.8100 5.38%
  YoY % 24.00% -15.97% 138.00% -50.74% 5.73% 6.08% -
  Horiz. % 137.02% 110.50% 131.49% 55.25% 112.15% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.58 59.26 56.74 42.22 29.34 27.83 32.04 15.86%
  YoY % 30.91% 4.44% 34.39% 43.90% 5.43% -13.14% -
  Horiz. % 242.13% 184.96% 177.09% 131.77% 91.57% 86.86% 100.00%
EPS 0.37 4.57 2.28 2.08 0.66 0.26 10.79 -42.97%
  YoY % -91.90% 100.44% 9.62% 215.15% 153.85% -97.59% -
  Horiz. % 3.43% 42.35% 21.13% 19.28% 6.12% 2.41% 100.00%
DPS 0.38 0.34 0.22 0.20 0.16 0.16 0.31 3.45%
  YoY % 11.76% 54.55% 10.00% 25.00% 0.00% -48.39% -
  Horiz. % 122.58% 109.68% 70.97% 64.52% 51.61% 51.61% 100.00%
NAPS 0.3138 0.2403 0.2597 0.1069 0.1843 0.1738 0.1640 11.41%
  YoY % 30.59% -7.47% 142.94% -42.00% 6.04% 5.98% -
  Horiz. % 191.34% 146.52% 158.35% 65.18% 112.38% 105.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.3200 1.9100 1.7600 2.6200 1.2000 0.6400 1.5900 -
P/RPS 0.38 0.39 0.34 0.66 0.37 0.21 0.45 -2.78%
  YoY % -2.56% 14.71% -48.48% 78.38% 76.19% -53.33% -
  Horiz. % 84.44% 86.67% 75.56% 146.67% 82.22% 46.67% 100.00%
P/EPS 78.97 5.02 8.41 13.49 16.43 22.69 1.34 97.15%
  YoY % 1,473.11% -40.31% -37.66% -17.89% -27.59% 1,593.28% -
  Horiz. % 5,893.28% 374.63% 627.61% 1,006.72% 1,226.12% 1,693.28% 100.00%
EY 1.27 19.92 11.90 7.41 6.09 4.41 74.89 -49.28%
  YoY % -93.62% 67.39% 60.59% 21.67% 38.10% -94.11% -
  Horiz. % 1.70% 26.60% 15.89% 9.89% 8.13% 5.89% 100.00%
DY 1.29 1.48 1.14 0.71 1.46 2.73 2.18 -8.37%
  YoY % -12.84% 29.82% 60.56% -51.37% -46.52% 25.23% -
  Horiz. % 59.17% 67.89% 52.29% 32.57% 66.97% 125.23% 100.00%
P/NAPS 0.94 0.96 0.74 2.62 0.59 0.33 0.88 1.10%
  YoY % -2.08% 29.73% -71.76% 344.07% 78.79% -62.50% -
  Horiz. % 106.82% 109.09% 84.09% 297.73% 67.05% 37.50% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 2.3000 1.7600 1.9200 2.1500 1.2000 0.6400 1.3200 -
P/RPS 0.38 0.36 0.37 0.54 0.37 0.21 0.37 0.45%
  YoY % 5.56% -2.70% -31.48% 45.95% 76.19% -43.24% -
  Horiz. % 102.70% 97.30% 100.00% 145.95% 100.00% 56.76% 100.00%
P/EPS 78.28 4.63 9.17 11.07 16.43 22.69 1.11 103.13%
  YoY % 1,590.71% -49.51% -17.16% -32.62% -27.59% 1,944.14% -
  Horiz. % 7,052.25% 417.12% 826.13% 997.30% 1,480.18% 2,044.14% 100.00%
EY 1.28 21.62 10.90 9.03 6.09 4.41 90.21 -50.77%
  YoY % -94.08% 98.35% 20.71% 48.28% 38.10% -95.11% -
  Horiz. % 1.42% 23.97% 12.08% 10.01% 6.75% 4.89% 100.00%
DY 1.30 1.61 1.04 0.86 1.46 2.73 2.63 -11.07%
  YoY % -19.25% 54.81% 20.93% -41.10% -46.52% 3.80% -
  Horiz. % 49.43% 61.22% 39.54% 32.70% 55.51% 103.80% 100.00%
P/NAPS 0.93 0.88 0.81 2.15 0.59 0.33 0.73 4.11%
  YoY % 5.68% 8.64% -62.33% 264.41% 78.79% -54.79% -
  Horiz. % 127.40% 120.55% 110.96% 294.52% 80.82% 45.21% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers