Highlights

[PMETAL] QoQ Annualized Quarter Result on 2013-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -35.76%    YoY -     -75.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,794,636 3,588,420 3,121,657 3,085,394 3,039,172 2,896,972 2,384,420 36.43%
  QoQ % 5.75% 14.95% 1.18% 1.52% 4.91% 21.50% -
  Horiz. % 159.14% 150.49% 130.92% 129.40% 127.46% 121.50% 100.00%
PBT 239,946 145,556 8,868 18,400 124,336 141,280 100,144 79.34%
  QoQ % 64.85% 1,541.36% -51.80% -85.20% -11.99% 41.08% -
  Horiz. % 239.60% 145.35% 8.86% 18.37% 124.16% 141.08% 100.00%
Tax -37,836 -35,824 2,707 50,621 -24,538 -32,968 121,684 -
  QoQ % -5.62% -1,423.38% -94.65% 306.30% 25.57% -127.09% -
  Horiz. % -31.09% -29.44% 2.22% 41.60% -20.17% -27.09% 100.00%
NP 202,110 109,732 11,575 69,021 99,798 108,312 221,828 -6.03%
  QoQ % 84.19% 848.01% -83.23% -30.84% -7.86% -51.17% -
  Horiz. % 91.11% 49.47% 5.22% 31.11% 44.99% 48.83% 100.00%
NP to SH 176,114 112,124 14,959 58,184 90,574 100,984 183,899 -2.85%
  QoQ % 57.07% 649.54% -74.29% -35.76% -10.31% -45.09% -
  Horiz. % 95.77% 60.97% 8.13% 31.64% 49.25% 54.91% 100.00%
Tax Rate 15.77 % 24.61 % -30.53 % -275.12 % 19.74 % 23.34 % -121.51 % -
  QoQ % -35.92% 180.61% 88.90% -1,493.72% -15.42% 119.21% -
  Horiz. % -12.98% -20.25% 25.13% 226.42% -16.25% -19.21% 100.00%
Total Cost 3,592,526 3,478,688 3,110,082 3,016,373 2,939,374 2,788,660 2,162,592 40.40%
  QoQ % 3.27% 11.85% 3.11% 2.62% 5.40% 28.95% -
  Horiz. % 166.12% 160.86% 143.81% 139.48% 135.92% 128.95% 100.00%
Net Worth 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 31.44%
  QoQ % 33.03% 0.85% -2.61% -0.71% 2.44% 13.26% -
  Horiz. % 150.52% 113.15% 112.20% 115.20% 116.03% 113.26% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 103,413 102,302 10,185 6,781 - - 13,727 285.72%
  QoQ % 1.09% 904.42% 50.20% 0.00% 0.00% 0.00% -
  Horiz. % 753.36% 745.26% 74.20% 49.40% 0.00% 0.00% 100.00%
Div Payout % 58.72 % 91.24 % 68.09 % 11.66 % - % - % 7.46 % 297.20%
  QoQ % -35.64% 34.00% 483.96% 0.00% 0.00% 0.00% -
  Horiz. % 787.13% 1,223.06% 912.73% 156.30% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 31.44%
  QoQ % 33.03% 0.85% -2.61% -0.71% 2.44% 13.26% -
  Horiz. % 150.52% 113.15% 112.20% 115.20% 116.03% 113.26% 100.00%
NOSH 517,069 511,514 509,264 508,601 508,271 507,967 457,568 8.52%
  QoQ % 1.09% 0.44% 0.13% 0.06% 0.06% 11.01% -
  Horiz. % 113.00% 111.79% 111.30% 111.15% 111.08% 111.01% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.33 % 3.06 % 0.37 % 2.24 % 3.28 % 3.74 % 9.30 % -31.07%
  QoQ % 74.18% 727.03% -83.48% -31.71% -12.30% -59.78% -
  Horiz. % 57.31% 32.90% 3.98% 24.09% 35.27% 40.22% 100.00%
ROE 10.35 % 8.77 % 1.18 % 4.47 % 6.91 % 7.89 % 16.27 % -26.09%
  QoQ % 18.02% 643.22% -73.60% -35.31% -12.42% -51.51% -
  Horiz. % 63.61% 53.90% 7.25% 27.47% 42.47% 48.49% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 733.87 701.53 612.97 606.64 597.94 570.31 521.11 25.72%
  QoQ % 4.61% 14.45% 1.04% 1.45% 4.84% 9.44% -
  Horiz. % 140.83% 134.62% 117.63% 116.41% 114.74% 109.44% 100.00%
EPS 34.06 21.92 2.94 11.44 17.82 19.88 40.29 -10.62%
  QoQ % 55.38% 645.58% -74.30% -35.80% -10.36% -50.66% -
  Horiz. % 84.54% 54.41% 7.30% 28.39% 44.23% 49.34% 100.00%
DPS 20.00 20.00 2.00 1.33 0.00 0.00 3.00 255.45%
  QoQ % 0.00% 900.00% 50.38% 0.00% 0.00% 0.00% -
  Horiz. % 666.67% 666.67% 66.67% 44.33% 0.00% 0.00% 100.00%
NAPS 3.2900 2.5000 2.4900 2.5600 2.5800 2.5200 2.4700 21.12%
  QoQ % 31.60% 0.40% -2.73% -0.78% 2.38% 2.02% -
  Horiz. % 133.20% 101.21% 100.81% 103.64% 104.45% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.31 89.18 77.58 76.68 75.53 72.00 59.26 36.43%
  QoQ % 5.75% 14.95% 1.17% 1.52% 4.90% 21.50% -
  Horiz. % 159.15% 150.49% 130.91% 129.40% 127.46% 121.50% 100.00%
EPS 4.38 2.79 0.37 1.45 2.25 2.51 4.57 -2.80%
  QoQ % 56.99% 654.05% -74.48% -35.56% -10.36% -45.08% -
  Horiz. % 95.84% 61.05% 8.10% 31.73% 49.23% 54.92% 100.00%
DPS 2.57 2.54 0.25 0.17 0.00 0.00 0.34 286.58%
  QoQ % 1.18% 916.00% 47.06% 0.00% 0.00% 0.00% -
  Horiz. % 755.88% 747.06% 73.53% 50.00% 0.00% 0.00% 100.00%
NAPS 0.4228 0.3178 0.3151 0.3236 0.3259 0.3181 0.2809 31.44%
  QoQ % 33.04% 0.86% -2.63% -0.71% 2.45% 13.24% -
  Horiz. % 150.52% 113.14% 112.18% 115.20% 116.02% 113.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 1.9100 -
P/RPS 0.54 0.32 0.38 0.36 0.39 0.31 0.37 28.75%
  QoQ % 68.75% -15.79% 5.56% -7.69% 25.81% -16.22% -
  Horiz. % 145.95% 86.49% 102.70% 97.30% 105.41% 83.78% 100.00%
P/EPS 11.54 10.31 78.98 19.32 13.08 8.85 4.75 81.01%
  QoQ % 11.93% -86.95% 308.80% 47.71% 47.80% 86.32% -
  Horiz. % 242.95% 217.05% 1,662.74% 406.74% 275.37% 186.32% 100.00%
EY 8.67 9.70 1.27 5.18 7.65 11.30 21.04 -44.71%
  QoQ % -10.62% 663.78% -75.48% -32.29% -32.30% -46.29% -
  Horiz. % 41.21% 46.10% 6.04% 24.62% 36.36% 53.71% 100.00%
DY 5.09 8.85 0.86 0.60 0.00 0.00 1.57 119.52%
  QoQ % -42.49% 929.07% 43.33% 0.00% 0.00% 0.00% -
  Horiz. % 324.20% 563.69% 54.78% 38.22% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.90 0.93 0.86 0.90 0.70 0.77 33.78%
  QoQ % 32.22% -3.23% 8.14% -4.44% 28.57% -9.09% -
  Horiz. % 154.55% 116.88% 120.78% 111.69% 116.88% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 1.7600 -
P/RPS 0.83 0.51 0.38 0.39 0.34 0.41 0.34 81.60%
  QoQ % 62.75% 34.21% -2.56% 14.71% -17.07% 20.59% -
  Horiz. % 244.12% 150.00% 111.76% 114.71% 100.00% 120.59% 100.00%
P/EPS 17.91 16.20 78.30 20.63 11.34 11.77 4.38 156.37%
  QoQ % 10.56% -79.31% 279.54% 81.92% -3.65% 168.72% -
  Horiz. % 408.90% 369.86% 1,787.67% 471.00% 258.90% 268.72% 100.00%
EY 5.58 6.17 1.28 4.85 8.82 8.50 22.84 -61.02%
  QoQ % -9.56% 382.03% -73.61% -45.01% 3.76% -62.78% -
  Horiz. % 24.43% 27.01% 5.60% 21.23% 38.62% 37.22% 100.00%
DY 3.28 5.63 0.87 0.56 0.00 0.00 1.70 55.17%
  QoQ % -41.74% 547.13% 55.36% 0.00% 0.00% 0.00% -
  Horiz. % 192.94% 331.18% 51.18% 32.94% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.42 0.92 0.92 0.78 0.93 0.71 89.69%
  QoQ % 30.28% 54.35% 0.00% 17.95% -16.13% 30.99% -
  Horiz. % 260.56% 200.00% 129.58% 129.58% 109.86% 130.99% 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