Highlights

[PMETAL] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     57.07%    YoY -     94.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,223,440 4,091,017 3,901,357 3,794,636 3,588,420 3,121,657 3,085,394 23.31%
  QoQ % 3.24% 4.86% 2.81% 5.75% 14.95% 1.18% -
  Horiz. % 136.88% 132.59% 126.45% 122.99% 116.30% 101.18% 100.00%
PBT 280,628 304,065 314,970 239,946 145,556 8,868 18,400 516.02%
  QoQ % -7.71% -3.46% 31.27% 64.85% 1,541.36% -51.80% -
  Horiz. % 1,525.15% 1,652.53% 1,711.80% 1,304.05% 791.07% 48.20% 100.00%
Tax -51,784 -38,098 -39,014 -37,836 -35,824 2,707 50,621 -
  QoQ % -35.92% 2.35% -3.12% -5.62% -1,423.38% -94.65% -
  Horiz. % -102.30% -75.26% -77.07% -74.74% -70.77% 5.35% 100.00%
NP 228,844 265,967 275,956 202,110 109,732 11,575 69,021 122.51%
  QoQ % -13.96% -3.62% 36.54% 84.19% 848.01% -83.23% -
  Horiz. % 331.56% 385.34% 399.81% 292.82% 158.98% 16.77% 100.00%
NP to SH 172,548 214,910 227,613 176,114 112,124 14,959 58,184 106.55%
  QoQ % -19.71% -5.58% 29.24% 57.07% 649.54% -74.29% -
  Horiz. % 296.56% 369.36% 391.20% 302.68% 192.71% 25.71% 100.00%
Tax Rate 18.45 % 12.53 % 12.39 % 15.77 % 24.61 % -30.53 % -275.12 % -
  QoQ % 47.25% 1.13% -21.43% -35.92% 180.61% 88.90% -
  Horiz. % -6.71% -4.55% -4.50% -5.73% -8.95% 11.10% 100.00%
Total Cost 3,994,596 3,825,050 3,625,401 3,592,526 3,478,688 3,110,082 3,016,373 20.61%
  QoQ % 4.43% 5.51% 0.92% 3.27% 11.85% 3.11% -
  Horiz. % 132.43% 126.81% 120.19% 119.10% 115.33% 103.11% 100.00%
Net Worth 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 29.94%
  QoQ % 86.37% -42.36% 5.50% 33.03% 0.85% -2.61% -
  Horiz. % 148.07% 79.45% 137.84% 130.66% 98.22% 97.39% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 144,593 97,360 90,961 103,413 102,302 10,185 6,781 670.37%
  QoQ % 48.51% 7.04% -12.04% 1.09% 904.42% 50.20% -
  Horiz. % 2,132.22% 1,435.71% 1,341.35% 1,524.98% 1,508.59% 150.20% 100.00%
Div Payout % 83.80 % 45.30 % 39.96 % 58.72 % 91.24 % 68.09 % 11.66 % 272.87%
  QoQ % 84.99% 13.36% -31.95% -35.64% 34.00% 483.96% -
  Horiz. % 718.70% 388.51% 342.71% 503.60% 782.50% 583.96% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 29.94%
  QoQ % 86.37% -42.36% 5.50% 33.03% 0.85% -2.61% -
  Horiz. % 148.07% 79.45% 137.84% 130.66% 98.22% 97.39% 100.00%
NOSH 1,204,944 608,504 524,777 517,069 511,514 509,264 508,601 77.81%
  QoQ % 98.02% 15.95% 1.49% 1.09% 0.44% 0.13% -
  Horiz. % 236.91% 119.64% 103.18% 101.67% 100.57% 100.13% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.42 % 6.50 % 7.07 % 5.33 % 3.06 % 0.37 % 2.24 % 80.33%
  QoQ % -16.62% -8.06% 32.65% 74.18% 727.03% -83.48% -
  Horiz. % 241.96% 290.18% 315.62% 237.95% 136.61% 16.52% 100.00%
ROE 8.95 % 20.78 % 12.68 % 10.35 % 8.77 % 1.18 % 4.47 % 58.93%
  QoQ % -56.93% 63.88% 22.51% 18.02% 643.22% -73.60% -
  Horiz. % 200.22% 464.88% 283.67% 231.54% 196.20% 26.40% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 350.51 672.31 743.43 733.87 701.53 612.97 606.64 -30.65%
  QoQ % -47.86% -9.57% 1.30% 4.61% 14.45% 1.04% -
  Horiz. % 57.78% 110.83% 122.55% 120.97% 115.64% 101.04% 100.00%
EPS 14.32 20.21 43.37 34.06 21.92 2.94 11.44 16.16%
  QoQ % -29.14% -53.40% 27.33% 55.38% 645.58% -74.30% -
  Horiz. % 125.17% 176.66% 379.11% 297.73% 191.61% 25.70% 100.00%
DPS 12.00 16.00 17.33 20.00 20.00 2.00 1.33 333.98%
  QoQ % -25.00% -7.67% -13.35% 0.00% 900.00% 50.38% -
  Horiz. % 902.26% 1,203.01% 1,303.01% 1,503.76% 1,503.76% 150.38% 100.00%
NAPS 1.6000 1.7000 3.4200 3.2900 2.5000 2.4900 2.5600 -26.92%
  QoQ % -5.88% -50.29% 3.95% 31.60% 0.40% -2.73% -
  Horiz. % 62.50% 66.41% 133.59% 128.52% 97.66% 97.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 104.96 101.67 96.96 94.31 89.18 77.58 76.68 23.30%
  QoQ % 3.24% 4.86% 2.81% 5.75% 14.95% 1.17% -
  Horiz. % 136.88% 132.59% 126.45% 122.99% 116.30% 101.17% 100.00%
EPS 4.29 5.34 5.66 4.38 2.79 0.37 1.45 106.23%
  QoQ % -19.66% -5.65% 29.22% 56.99% 654.05% -74.48% -
  Horiz. % 295.86% 368.28% 390.34% 302.07% 192.41% 25.52% 100.00%
DPS 3.59 2.42 2.26 2.57 2.54 0.25 0.17 665.43%
  QoQ % 48.35% 7.08% -12.06% 1.18% 916.00% 47.06% -
  Horiz. % 2,111.76% 1,423.53% 1,329.41% 1,511.76% 1,494.12% 147.06% 100.00%
NAPS 0.4791 0.2571 0.4460 0.4228 0.3178 0.3151 0.3236 29.93%
  QoQ % 86.35% -42.35% 5.49% 33.04% 0.86% -2.63% -
  Horiz. % 148.05% 79.45% 137.82% 130.66% 98.21% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.3100 2.5900 6.2500 3.9300 2.2600 2.3200 2.2100 -
P/RPS 0.94 0.39 0.84 0.54 0.32 0.38 0.36 89.73%
  QoQ % 141.03% -53.57% 55.56% 68.75% -15.79% 5.56% -
  Horiz. % 261.11% 108.33% 233.33% 150.00% 88.89% 105.56% 100.00%
P/EPS 23.11 7.33 14.41 11.54 10.31 78.98 19.32 12.70%
  QoQ % 215.28% -49.13% 24.87% 11.93% -86.95% 308.80% -
  Horiz. % 119.62% 37.94% 74.59% 59.73% 53.36% 408.80% 100.00%
EY 4.33 13.64 6.94 8.67 9.70 1.27 5.18 -11.27%
  QoQ % -68.26% 96.54% -19.95% -10.62% 663.78% -75.48% -
  Horiz. % 83.59% 263.32% 133.98% 167.37% 187.26% 24.52% 100.00%
DY 3.63 6.18 2.77 5.09 8.85 0.86 0.60 232.39%
  QoQ % -41.26% 123.10% -45.58% -42.49% 929.07% 43.33% -
  Horiz. % 605.00% 1,030.00% 461.67% 848.33% 1,475.00% 143.33% 100.00%
P/NAPS 2.07 1.52 1.83 1.19 0.90 0.93 0.86 79.70%
  QoQ % 36.18% -16.94% 53.78% 32.22% -3.23% 8.14% -
  Horiz. % 240.70% 176.74% 212.79% 138.37% 104.65% 108.14% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 -
Price 2.8500 2.9300 6.8500 6.1000 3.5500 2.3000 2.3600 -
P/RPS 0.81 0.44 0.92 0.83 0.51 0.38 0.39 62.86%
  QoQ % 84.09% -52.17% 10.84% 62.75% 34.21% -2.56% -
  Horiz. % 207.69% 112.82% 235.90% 212.82% 130.77% 97.44% 100.00%
P/EPS 19.90 8.30 15.79 17.91 16.20 78.30 20.63 -2.38%
  QoQ % 139.76% -47.44% -11.84% 10.56% -79.31% 279.54% -
  Horiz. % 96.46% 40.23% 76.54% 86.82% 78.53% 379.54% 100.00%
EY 5.02 12.05 6.33 5.58 6.17 1.28 4.85 2.33%
  QoQ % -58.34% 90.36% 13.44% -9.56% 382.03% -73.61% -
  Horiz. % 103.51% 248.45% 130.52% 115.05% 127.22% 26.39% 100.00%
DY 4.21 5.46 2.53 3.28 5.63 0.87 0.56 284.23%
  QoQ % -22.89% 115.81% -22.87% -41.74% 547.13% 55.36% -
  Horiz. % 751.79% 975.00% 451.79% 585.71% 1,005.36% 155.36% 100.00%
P/NAPS 1.78 1.72 2.00 1.85 1.42 0.92 0.92 55.33%
  QoQ % 3.49% -14.00% 8.11% 30.28% 54.35% 0.00% -
  Horiz. % 193.48% 186.96% 217.39% 201.09% 154.35% 100.00% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers