Highlights

[PMETAL] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -74.29%    YoY -     -91.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,901,357 3,794,636 3,588,420 3,121,657 3,085,394 3,039,172 2,896,972 21.93%
  QoQ % 2.81% 5.75% 14.95% 1.18% 1.52% 4.91% -
  Horiz. % 134.67% 130.99% 123.87% 107.76% 106.50% 104.91% 100.00%
PBT 314,970 239,946 145,556 8,868 18,400 124,336 141,280 70.57%
  QoQ % 31.27% 64.85% 1,541.36% -51.80% -85.20% -11.99% -
  Horiz. % 222.94% 169.84% 103.03% 6.28% 13.02% 88.01% 100.00%
Tax -39,014 -37,836 -35,824 2,707 50,621 -24,538 -32,968 11.87%
  QoQ % -3.12% -5.62% -1,423.38% -94.65% 306.30% 25.57% -
  Horiz. % 118.34% 114.77% 108.66% -8.21% -153.55% 74.43% 100.00%
NP 275,956 202,110 109,732 11,575 69,021 99,798 108,312 86.44%
  QoQ % 36.54% 84.19% 848.01% -83.23% -30.84% -7.86% -
  Horiz. % 254.78% 186.60% 101.31% 10.69% 63.72% 92.14% 100.00%
NP to SH 227,613 176,114 112,124 14,959 58,184 90,574 100,984 71.82%
  QoQ % 29.24% 57.07% 649.54% -74.29% -35.76% -10.31% -
  Horiz. % 225.40% 174.40% 111.03% 14.81% 57.62% 89.69% 100.00%
Tax Rate 12.39 % 15.77 % 24.61 % -30.53 % -275.12 % 19.74 % 23.34 % -34.41%
  QoQ % -21.43% -35.92% 180.61% 88.90% -1,493.72% -15.42% -
  Horiz. % 53.08% 67.57% 105.44% -130.81% -1,178.75% 84.58% 100.00%
Total Cost 3,625,401 3,592,526 3,478,688 3,110,082 3,016,373 2,939,374 2,788,660 19.10%
  QoQ % 0.92% 3.27% 11.85% 3.11% 2.62% 5.40% -
  Horiz. % 130.01% 128.83% 124.74% 111.53% 108.17% 105.40% 100.00%
Net Worth 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 25.24%
  QoQ % 5.50% 33.03% 0.85% -2.61% -0.71% 2.44% -
  Horiz. % 140.21% 132.89% 99.90% 99.06% 101.71% 102.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 90,961 103,413 102,302 10,185 6,781 - - -
  QoQ % -12.04% 1.09% 904.42% 50.20% 0.00% 0.00% -
  Horiz. % 1,341.35% 1,524.98% 1,508.59% 150.20% 100.00% - -
Div Payout % 39.96 % 58.72 % 91.24 % 68.09 % 11.66 % - % - % -
  QoQ % -31.95% -35.64% 34.00% 483.96% 0.00% 0.00% -
  Horiz. % 342.71% 503.60% 782.50% 583.96% 100.00% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 25.24%
  QoQ % 5.50% 33.03% 0.85% -2.61% -0.71% 2.44% -
  Horiz. % 140.21% 132.89% 99.90% 99.06% 101.71% 102.44% 100.00%
NOSH 524,777 517,069 511,514 509,264 508,601 508,271 507,967 2.19%
  QoQ % 1.49% 1.09% 0.44% 0.13% 0.06% 0.06% -
  Horiz. % 103.31% 101.79% 100.70% 100.26% 100.12% 100.06% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.07 % 5.33 % 3.06 % 0.37 % 2.24 % 3.28 % 3.74 % 52.83%
  QoQ % 32.65% 74.18% 727.03% -83.48% -31.71% -12.30% -
  Horiz. % 189.04% 142.51% 81.82% 9.89% 59.89% 87.70% 100.00%
ROE 12.68 % 10.35 % 8.77 % 1.18 % 4.47 % 6.91 % 7.89 % 37.16%
  QoQ % 22.51% 18.02% 643.22% -73.60% -35.31% -12.42% -
  Horiz. % 160.71% 131.18% 111.15% 14.96% 56.65% 87.58% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 743.43 733.87 701.53 612.97 606.64 597.94 570.31 19.31%
  QoQ % 1.30% 4.61% 14.45% 1.04% 1.45% 4.84% -
  Horiz. % 130.36% 128.68% 123.01% 107.48% 106.37% 104.84% 100.00%
EPS 43.37 34.06 21.92 2.94 11.44 17.82 19.88 68.13%
  QoQ % 27.33% 55.38% 645.58% -74.30% -35.80% -10.36% -
  Horiz. % 218.16% 171.33% 110.26% 14.79% 57.55% 89.64% 100.00%
DPS 17.33 20.00 20.00 2.00 1.33 0.00 0.00 -
  QoQ % -13.35% 0.00% 900.00% 50.38% 0.00% 0.00% -
  Horiz. % 1,303.01% 1,503.76% 1,503.76% 150.38% 100.00% - -
NAPS 3.4200 3.2900 2.5000 2.4900 2.5600 2.5800 2.5200 22.56%
  QoQ % 3.95% 31.60% 0.40% -2.73% -0.78% 2.38% -
  Horiz. % 135.71% 130.56% 99.21% 98.81% 101.59% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.96 94.31 89.18 77.58 76.68 75.53 72.00 21.93%
  QoQ % 2.81% 5.75% 14.95% 1.17% 1.52% 4.90% -
  Horiz. % 134.67% 130.99% 123.86% 107.75% 106.50% 104.90% 100.00%
EPS 5.66 4.38 2.79 0.37 1.45 2.25 2.51 71.88%
  QoQ % 29.22% 56.99% 654.05% -74.48% -35.56% -10.36% -
  Horiz. % 225.50% 174.50% 111.16% 14.74% 57.77% 89.64% 100.00%
DPS 2.26 2.57 2.54 0.25 0.17 0.00 0.00 -
  QoQ % -12.06% 1.18% 916.00% 47.06% 0.00% 0.00% -
  Horiz. % 1,329.41% 1,511.76% 1,494.12% 147.06% 100.00% - -
NAPS 0.4460 0.4228 0.3178 0.3151 0.3236 0.3259 0.3181 25.24%
  QoQ % 5.49% 33.04% 0.86% -2.63% -0.71% 2.45% -
  Horiz. % 140.21% 132.91% 99.91% 99.06% 101.73% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.2500 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 -
P/RPS 0.84 0.54 0.32 0.38 0.36 0.39 0.31 94.24%
  QoQ % 55.56% 68.75% -15.79% 5.56% -7.69% 25.81% -
  Horiz. % 270.97% 174.19% 103.23% 122.58% 116.13% 125.81% 100.00%
P/EPS 14.41 11.54 10.31 78.98 19.32 13.08 8.85 38.36%
  QoQ % 24.87% 11.93% -86.95% 308.80% 47.71% 47.80% -
  Horiz. % 162.82% 130.40% 116.50% 892.43% 218.31% 147.80% 100.00%
EY 6.94 8.67 9.70 1.27 5.18 7.65 11.30 -27.73%
  QoQ % -19.95% -10.62% 663.78% -75.48% -32.29% -32.30% -
  Horiz. % 61.42% 76.73% 85.84% 11.24% 45.84% 67.70% 100.00%
DY 2.77 5.09 8.85 0.86 0.60 0.00 0.00 -
  QoQ % -45.58% -42.49% 929.07% 43.33% 0.00% 0.00% -
  Horiz. % 461.67% 848.33% 1,475.00% 143.33% 100.00% - -
P/NAPS 1.83 1.19 0.90 0.93 0.86 0.90 0.70 89.66%
  QoQ % 53.78% 32.22% -3.23% 8.14% -4.44% 28.57% -
  Horiz. % 261.43% 170.00% 128.57% 132.86% 122.86% 128.57% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 6.8500 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 -
P/RPS 0.92 0.83 0.51 0.38 0.39 0.34 0.41 71.31%
  QoQ % 10.84% 62.75% 34.21% -2.56% 14.71% -17.07% -
  Horiz. % 224.39% 202.44% 124.39% 92.68% 95.12% 82.93% 100.00%
P/EPS 15.79 17.91 16.20 78.30 20.63 11.34 11.77 21.62%
  QoQ % -11.84% 10.56% -79.31% 279.54% 81.92% -3.65% -
  Horiz. % 134.15% 152.17% 137.64% 665.25% 175.28% 96.35% 100.00%
EY 6.33 5.58 6.17 1.28 4.85 8.82 8.50 -17.83%
  QoQ % 13.44% -9.56% 382.03% -73.61% -45.01% 3.76% -
  Horiz. % 74.47% 65.65% 72.59% 15.06% 57.06% 103.76% 100.00%
DY 2.53 3.28 5.63 0.87 0.56 0.00 0.00 -
  QoQ % -22.87% -41.74% 547.13% 55.36% 0.00% 0.00% -
  Horiz. % 451.79% 585.71% 1,005.36% 155.36% 100.00% - -
P/NAPS 2.00 1.85 1.42 0.92 0.92 0.78 0.93 66.53%
  QoQ % 8.11% 30.28% 54.35% 0.00% 17.95% -16.13% -
  Horiz. % 215.05% 198.92% 152.69% 98.92% 98.92% 83.87% 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.
 


 

342  186  530  1133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.28+0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 KNM 0.195+0.005 
Partners & Brokers