Highlights

[PMETAL] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     85.04%    YoY -     -6.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 724,243 2,384,420 1,656,581 1,047,446 525,061 2,268,751 1,646,508 -42.13%
  QoQ % -69.63% 43.94% 58.15% 99.49% -76.86% 37.79% -
  Horiz. % 43.99% 144.82% 100.61% 63.62% 31.89% 137.79% 100.00%
PBT 35,320 100,144 77,233 56,744 32,766 123,077 100,048 -50.02%
  QoQ % -64.73% 29.66% 36.11% 73.18% -73.38% 23.02% -
  Horiz. % 35.30% 100.10% 77.20% 56.72% 32.75% 123.02% 100.00%
Tax -8,242 121,684 137,993 -9,662 -6,599 -21,971 -25,524 -52.90%
  QoQ % -106.77% -11.82% 1,528.20% -46.42% 69.96% 13.92% -
  Horiz. % 32.29% -476.74% -540.64% 37.85% 25.85% 86.08% 100.00%
NP 27,078 221,828 215,226 47,082 26,167 101,106 74,524 -49.05%
  QoQ % -87.79% 3.07% 357.13% 79.93% -74.12% 35.67% -
  Horiz. % 36.33% 297.66% 288.80% 63.18% 35.11% 135.67% 100.00%
NP to SH 25,246 183,899 177,935 41,842 22,613 90,291 64,878 -46.67%
  QoQ % -86.27% 3.35% 325.25% 85.04% -74.96% 39.17% -
  Horiz. % 38.91% 283.45% 274.26% 64.49% 34.85% 139.17% 100.00%
Tax Rate 23.34 % -121.51 % -178.67 % 17.03 % 20.14 % 17.85 % 25.51 % -5.75%
  QoQ % 119.21% 31.99% -1,149.15% -15.44% 12.83% -30.03% -
  Horiz. % 91.49% -476.32% -700.39% 66.76% 78.95% 69.97% 100.00%
Total Cost 697,165 2,162,592 1,441,355 1,000,364 498,894 2,167,645 1,571,984 -41.82%
  QoQ % -67.76% 50.04% 44.08% 100.52% -76.98% 37.89% -
  Horiz. % 44.35% 137.57% 91.69% 63.64% 31.74% 137.89% 100.00%
Net Worth 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 17.08%
  QoQ % 13.26% -4.70% 12.31% 1.70% 3.92% -1.11% -
  Horiz. % 126.70% 111.87% 117.39% 104.52% 102.77% 98.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 13,727 8,916 4,399 - 8,725 4,392 -
  QoQ % 0.00% 53.95% 102.66% 0.00% 0.00% 98.64% -
  Horiz. % 0.00% 312.51% 203.00% 100.16% 0.00% 198.64% 100.00%
Div Payout % - % 7.46 % 5.01 % 10.52 % - % 9.66 % 6.77 % -
  QoQ % 0.00% 48.90% -52.38% 0.00% 0.00% 42.69% -
  Horiz. % 0.00% 110.19% 74.00% 155.39% 0.00% 142.69% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 17.08%
  QoQ % 13.26% -4.70% 12.31% 1.70% 3.92% -1.11% -
  Horiz. % 126.70% 111.87% 117.39% 104.52% 102.77% 98.89% 100.00%
NOSH 507,967 457,568 445,840 439,978 439,941 436,269 439,255 10.16%
  QoQ % 11.01% 2.63% 1.33% 0.01% 0.84% -0.68% -
  Horiz. % 115.64% 104.17% 101.50% 100.16% 100.16% 99.32% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.74 % 9.30 % 12.99 % 4.49 % 4.98 % 4.46 % 4.53 % -11.98%
  QoQ % -59.78% -28.41% 189.31% -9.84% 11.66% -1.55% -
  Horiz. % 82.56% 205.30% 286.75% 99.12% 109.93% 98.45% 100.00%
ROE 1.97 % 16.27 % 15.00 % 3.96 % 2.18 % 9.04 % 6.42 % -54.47%
  QoQ % -87.89% 8.47% 278.79% 81.65% -75.88% 40.81% -
  Horiz. % 30.69% 253.43% 233.64% 61.68% 33.96% 140.81% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 142.58 521.11 371.56 238.07 119.35 520.03 374.84 -47.47%
  QoQ % -72.64% 40.25% 56.07% 99.47% -77.05% 38.73% -
  Horiz. % 38.04% 139.02% 99.12% 63.51% 31.84% 138.73% 100.00%
EPS 4.97 40.29 39.91 9.51 5.14 20.72 14.77 -51.59%
  QoQ % -87.66% 0.95% 319.66% 85.02% -75.19% 40.28% -
  Horiz. % 33.65% 272.78% 270.21% 64.39% 34.80% 140.28% 100.00%
DPS 0.00 3.00 2.00 1.00 0.00 2.00 1.00 -
  QoQ % 0.00% 50.00% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 300.00% 200.00% 100.00% 0.00% 200.00% 100.00%
NAPS 2.5200 2.4700 2.6600 2.4000 2.3600 2.2900 2.3000 6.27%
  QoQ % 2.02% -7.14% 10.83% 1.69% 3.06% -0.43% -
  Horiz. % 109.57% 107.39% 115.65% 104.35% 102.61% 99.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.94 59.05 41.02 25.94 13.00 56.18 40.77 -42.12%
  QoQ % -69.62% 43.95% 58.13% 99.54% -76.86% 37.80% -
  Horiz. % 44.00% 144.84% 100.61% 63.63% 31.89% 137.80% 100.00%
EPS 0.63 4.55 4.41 1.04 0.56 2.24 1.61 -46.47%
  QoQ % -86.15% 3.17% 324.04% 85.71% -75.00% 39.13% -
  Horiz. % 39.13% 282.61% 273.91% 64.60% 34.78% 139.13% 100.00%
DPS 0.00 0.34 0.22 0.11 0.00 0.22 0.11 -
  QoQ % 0.00% 54.55% 100.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 309.09% 200.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.3170 0.2799 0.2937 0.2615 0.2571 0.2474 0.2502 17.07%
  QoQ % 13.25% -4.70% 12.31% 1.71% 3.92% -1.12% -
  Horiz. % 126.70% 111.87% 117.39% 104.52% 102.76% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.7600 1.9100 1.6400 1.8400 2.0600 1.7600 1.5500 -
P/RPS 1.23 0.37 0.44 0.77 1.73 0.34 0.41 107.87%
  QoQ % 232.43% -15.91% -42.86% -55.49% 408.82% -17.07% -
  Horiz. % 300.00% 90.24% 107.32% 187.80% 421.95% 82.93% 100.00%
P/EPS 35.41 4.75 4.11 19.35 40.08 8.50 10.49 124.86%
  QoQ % 645.47% 15.57% -78.76% -51.72% 371.53% -18.97% -
  Horiz. % 337.56% 45.28% 39.18% 184.46% 382.08% 81.03% 100.00%
EY 2.82 21.04 24.34 5.17 2.50 11.76 9.53 -55.56%
  QoQ % -86.60% -13.56% 370.79% 106.80% -78.74% 23.40% -
  Horiz. % 29.59% 220.78% 255.40% 54.25% 26.23% 123.40% 100.00%
DY 0.00 1.57 1.22 0.54 0.00 1.14 0.65 -
  QoQ % 0.00% 28.69% 125.93% 0.00% 0.00% 75.38% -
  Horiz. % 0.00% 241.54% 187.69% 83.08% 0.00% 175.38% 100.00%
P/NAPS 0.70 0.77 0.62 0.77 0.87 0.77 0.67 2.96%
  QoQ % -9.09% 24.19% -19.48% -11.49% 12.99% 14.93% -
  Horiz. % 104.48% 114.93% 92.54% 114.93% 129.85% 114.93% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 -
Price 2.3400 1.7600 1.7500 1.7000 1.8700 1.9200 1.7300 -
P/RPS 1.64 0.34 0.47 0.71 1.57 0.37 0.46 133.20%
  QoQ % 382.35% -27.66% -33.80% -54.78% 324.32% -19.57% -
  Horiz. % 356.52% 73.91% 102.17% 154.35% 341.30% 80.43% 100.00%
P/EPS 47.08 4.38 4.38 17.88 36.38 9.28 11.71 152.63%
  QoQ % 974.89% 0.00% -75.50% -50.85% 292.03% -20.75% -
  Horiz. % 402.05% 37.40% 37.40% 152.69% 310.67% 79.25% 100.00%
EY 2.12 22.84 22.81 5.59 2.75 10.78 8.54 -60.47%
  QoQ % -90.72% 0.13% 308.05% 103.27% -74.49% 26.23% -
  Horiz. % 24.82% 267.45% 267.10% 65.46% 32.20% 126.23% 100.00%
DY 0.00 1.70 1.14 0.59 0.00 1.04 0.58 -
  QoQ % 0.00% 49.12% 93.22% 0.00% 0.00% 79.31% -
  Horiz. % 0.00% 293.10% 196.55% 101.72% 0.00% 179.31% 100.00%
P/NAPS 0.93 0.71 0.66 0.71 0.79 0.84 0.75 15.40%
  QoQ % 30.99% 7.58% -7.04% -10.13% -5.95% 12.00% -
  Horiz. % 124.00% 94.67% 88.00% 94.67% 105.33% 112.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers