Highlights

[PMETAL] QoQ Annualized Quarter 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 -     -3.34%    YoY -     4.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,094,892 2,100,244 2,268,751 2,195,344 2,129,682 1,886,344 1,698,839 15.01%
  QoQ % -0.25% -7.43% 3.34% 3.08% 12.90% 11.04% -
  Horiz. % 123.31% 123.63% 133.55% 129.23% 125.36% 111.04% 100.00%
PBT 113,488 131,064 123,077 133,397 139,960 132,892 103,315 6.47%
  QoQ % -13.41% 6.49% -7.74% -4.69% 5.32% 28.63% -
  Horiz. % 109.85% 126.86% 119.13% 129.12% 135.47% 128.63% 100.00%
Tax -19,324 -26,396 -21,971 -34,032 -37,992 -35,388 -13,705 25.77%
  QoQ % 26.79% -20.14% 35.44% 10.42% -7.36% -158.21% -
  Horiz. % 141.00% 192.60% 160.31% 248.32% 277.21% 258.21% 100.00%
NP 94,164 104,668 101,106 99,365 101,968 97,504 89,610 3.36%
  QoQ % -10.04% 3.52% 1.75% -2.55% 4.58% 8.81% -
  Horiz. % 105.08% 116.80% 112.83% 110.89% 113.79% 108.81% 100.00%
NP to SH 83,684 90,452 90,291 86,504 89,492 85,956 83,493 0.15%
  QoQ % -7.48% 0.18% 4.38% -3.34% 4.11% 2.95% -
  Horiz. % 100.23% 108.33% 108.14% 103.61% 107.19% 102.95% 100.00%
Tax Rate 17.03 % 20.14 % 17.85 % 25.51 % 27.14 % 26.63 % 13.27 % 18.11%
  QoQ % -15.44% 12.83% -30.03% -6.01% 1.92% 100.68% -
  Horiz. % 128.33% 151.77% 134.51% 192.24% 204.52% 200.68% 100.00%
Total Cost 2,000,728 1,995,576 2,167,645 2,095,978 2,027,714 1,788,840 1,609,229 15.64%
  QoQ % 0.26% -7.94% 3.42% 3.37% 13.35% 11.16% -
  Horiz. % 124.33% 124.01% 134.70% 130.25% 126.01% 111.16% 100.00%
Net Worth 1,055,949 1,038,262 999,057 1,010,286 832,483 819,861 799,888 20.36%
  QoQ % 1.70% 3.92% -1.11% 21.36% 1.54% 2.50% -
  Horiz. % 132.01% 129.80% 124.90% 126.30% 104.07% 102.50% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,799 - 8,725 5,856 8,671 - 8,600 1.54%
  QoQ % 0.00% 0.00% 48.98% -32.46% 0.00% 0.00% -
  Horiz. % 102.31% 0.00% 101.45% 68.09% 100.82% 0.00% 100.00%
Div Payout % 10.52 % - % 9.66 % 6.77 % 9.69 % - % 10.30 % 1.42%
  QoQ % 0.00% 0.00% 42.69% -30.13% 0.00% 0.00% -
  Horiz. % 102.14% 0.00% 93.79% 65.73% 94.08% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,055,949 1,038,262 999,057 1,010,286 832,483 819,861 799,888 20.36%
  QoQ % 1.70% 3.92% -1.11% 21.36% 1.54% 2.50% -
  Horiz. % 132.01% 129.80% 124.90% 126.30% 104.07% 102.50% 100.00%
NOSH 439,978 439,941 436,269 439,255 433,585 431,506 430,047 1.54%
  QoQ % 0.01% 0.84% -0.68% 1.31% 0.48% 0.34% -
  Horiz. % 102.31% 102.30% 101.45% 102.14% 100.82% 100.34% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.49 % 4.98 % 4.46 % 4.53 % 4.79 % 5.17 % 5.27 % -10.14%
  QoQ % -9.84% 11.66% -1.55% -5.43% -7.35% -1.90% -
  Horiz. % 85.20% 94.50% 84.63% 85.96% 90.89% 98.10% 100.00%
ROE 7.92 % 8.71 % 9.04 % 8.56 % 10.75 % 10.48 % 10.44 % -16.83%
  QoQ % -9.07% -3.65% 5.61% -20.37% 2.58% 0.38% -
  Horiz. % 75.86% 83.43% 86.59% 81.99% 102.97% 100.38% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 476.13 477.39 520.03 499.79 491.18 437.15 395.04 13.27%
  QoQ % -0.26% -8.20% 4.05% 1.75% 12.36% 10.66% -
  Horiz. % 120.53% 120.85% 131.64% 126.52% 124.34% 110.66% 100.00%
EPS 19.02 20.56 20.72 19.69 20.64 19.92 21.87 -8.90%
  QoQ % -7.49% -0.77% 5.23% -4.60% 3.61% -8.92% -
  Horiz. % 86.97% 94.01% 94.74% 90.03% 94.38% 91.08% 100.00%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 50.38% -33.50% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 66.50% 100.00% 0.00% 100.00%
NAPS 2.4000 2.3600 2.2900 2.3000 1.9200 1.9000 1.8600 18.54%
  QoQ % 1.69% 3.06% -0.43% 19.79% 1.05% 2.15% -
  Horiz. % 129.03% 126.88% 123.12% 123.66% 103.23% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.06 52.20 56.38 54.56 52.93 46.88 42.22 15.00%
  QoQ % -0.27% -7.41% 3.34% 3.08% 12.91% 11.04% -
  Horiz. % 123.31% 123.64% 133.54% 129.23% 125.37% 111.04% 100.00%
EPS 2.08 2.25 2.24 2.15 2.22 2.14 2.08 -
  QoQ % -7.56% 0.45% 4.19% -3.15% 3.74% 2.88% -
  Horiz. % 100.00% 108.17% 107.69% 103.37% 106.73% 102.88% 100.00%
DPS 0.22 0.00 0.22 0.15 0.22 0.00 0.21 3.15%
  QoQ % 0.00% 0.00% 46.67% -31.82% 0.00% 0.00% -
  Horiz. % 104.76% 0.00% 104.76% 71.43% 104.76% 0.00% 100.00%
NAPS 0.2624 0.2580 0.2483 0.2511 0.2069 0.2038 0.1988 20.35%
  QoQ % 1.71% 3.91% -1.12% 21.36% 1.52% 2.52% -
  Horiz. % 131.99% 129.78% 124.90% 126.31% 104.07% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8400 2.0600 1.7600 1.5500 2.2100 2.3300 2.6200 -
P/RPS 0.39 0.43 0.34 0.31 0.45 0.53 0.66 -29.61%
  QoQ % -9.30% 26.47% 9.68% -31.11% -15.09% -19.70% -
  Horiz. % 59.09% 65.15% 51.52% 46.97% 68.18% 80.30% 100.00%
P/EPS 9.67 10.02 8.50 7.87 10.71 11.70 13.49 -19.92%
  QoQ % -3.49% 17.88% 8.01% -26.52% -8.46% -13.27% -
  Horiz. % 71.68% 74.28% 63.01% 58.34% 79.39% 86.73% 100.00%
EY 10.34 9.98 11.76 12.71 9.34 8.55 7.41 24.90%
  QoQ % 3.61% -15.14% -7.47% 36.08% 9.24% 15.38% -
  Horiz. % 139.54% 134.68% 158.70% 171.52% 126.05% 115.38% 100.00%
DY 1.09 0.00 1.14 0.86 0.90 0.00 0.76 27.20%
  QoQ % 0.00% 0.00% 32.56% -4.44% 0.00% 0.00% -
  Horiz. % 143.42% 0.00% 150.00% 113.16% 118.42% 0.00% 100.00%
P/NAPS 0.77 0.87 0.77 0.67 1.15 1.23 1.41 -33.21%
  QoQ % -11.49% 12.99% 14.93% -41.74% -6.50% -12.77% -
  Horiz. % 54.61% 61.70% 54.61% 47.52% 81.56% 87.23% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 -
Price 1.7000 1.8700 1.9200 1.7300 1.8900 2.3600 2.1500 -
P/RPS 0.36 0.39 0.37 0.35 0.38 0.54 0.54 -23.70%
  QoQ % -7.69% 5.41% 5.71% -7.89% -29.63% 0.00% -
  Horiz. % 66.67% 72.22% 68.52% 64.81% 70.37% 100.00% 100.00%
P/EPS 8.94 9.10 9.28 8.78 9.16 11.85 11.07 -13.29%
  QoQ % -1.76% -1.94% 5.69% -4.15% -22.70% 7.05% -
  Horiz. % 80.76% 82.20% 83.83% 79.31% 82.75% 107.05% 100.00%
EY 11.19 10.99 10.78 11.38 10.92 8.44 9.03 15.39%
  QoQ % 1.82% 1.95% -5.27% 4.21% 29.38% -6.53% -
  Horiz. % 123.92% 121.71% 119.38% 126.02% 120.93% 93.47% 100.00%
DY 1.18 0.00 1.04 0.77 1.06 0.00 0.93 17.22%
  QoQ % 0.00% 0.00% 35.06% -27.36% 0.00% 0.00% -
  Horiz. % 126.88% 0.00% 111.83% 82.80% 113.98% 0.00% 100.00%
P/NAPS 0.71 0.79 0.84 0.75 0.98 1.24 1.16 -27.93%
  QoQ % -10.13% -5.95% 12.00% -23.47% -20.97% 6.90% -
  Horiz. % 61.21% 68.10% 72.41% 64.66% 84.48% 106.90% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers