Highlights

[PMETAL] QoQ Cumulative 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 -     214.14%    YoY -     94.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,055,860 4,091,017 2,926,018 1,897,318 897,105 3,121,657 2,314,046 -40.76%
  QoQ % -74.19% 39.82% 54.22% 111.49% -71.26% 34.90% -
  Horiz. % 45.63% 176.79% 126.45% 81.99% 38.77% 134.90% 100.00%
PBT 70,157 304,065 236,228 119,973 36,389 8,868 13,800 195.95%
  QoQ % -76.93% 28.72% 96.90% 229.70% 310.34% -35.74% -
  Horiz. % 508.38% 2,203.37% 1,711.80% 869.37% 263.69% 64.26% 100.00%
Tax -12,946 -38,098 -29,261 -18,918 -8,956 2,707 37,966 -
  QoQ % 66.02% -30.20% -54.67% -111.23% -430.85% -92.87% -
  Horiz. % -34.10% -100.35% -77.07% -49.83% -23.59% 7.13% 100.00%
NP 57,211 265,967 206,967 101,055 27,433 11,575 51,766 6.90%
  QoQ % -78.49% 28.51% 104.81% 268.37% 137.00% -77.64% -
  Horiz. % 110.52% 513.79% 399.81% 195.22% 52.99% 22.36% 100.00%
NP to SH 43,137 214,910 170,710 88,057 28,031 14,959 43,638 -0.77%
  QoQ % -79.93% 25.89% 93.86% 214.14% 87.39% -65.72% -
  Horiz. % 98.85% 492.48% 391.20% 201.79% 64.24% 34.28% 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 998,649 3,825,050 2,719,051 1,796,263 869,672 3,110,082 2,262,280 -42.05%
  QoQ % -73.89% 40.68% 51.37% 106.54% -72.04% 37.48% -
  Horiz. % 44.14% 169.08% 120.19% 79.40% 38.44% 137.48% 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 36,148 97,360 68,221 51,706 25,575 10,185 5,086 270.11%
  QoQ % -62.87% 42.71% 31.94% 102.17% 151.10% 100.26% -
  Horiz. % 710.74% 1,914.28% 1,341.35% 1,016.65% 502.86% 200.26% 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 2.24 % 20.78 % 9.51 % 5.18 % 2.19 % 1.18 % 3.35 % -23.55%
  QoQ % -89.22% 118.51% 83.59% 136.53% 85.59% -64.78% -
  Horiz. % 66.87% 620.30% 283.88% 154.63% 65.37% 35.22% 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 87.63 672.31 557.57 366.94 175.38 612.97 454.98 -66.68%
  QoQ % -86.97% 20.58% 51.95% 109.23% -71.39% 34.72% -
  Horiz. % 19.26% 147.77% 122.55% 80.65% 38.55% 134.72% 100.00%
EPS 3.58 20.21 32.53 17.03 5.48 2.94 8.58 -44.19%
  QoQ % -82.29% -37.87% 91.02% 210.77% 86.39% -65.73% -
  Horiz. % 41.72% 235.55% 379.14% 198.48% 63.87% 34.27% 100.00%
DPS 3.00 16.00 13.00 10.00 5.00 2.00 1.00 108.15%
  QoQ % -81.25% 23.08% 30.00% 100.00% 150.00% 100.00% -
  Horiz. % 300.00% 1,600.00% 1,300.00% 1,000.00% 500.00% 200.00% 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 26.24 101.67 72.72 47.15 22.30 77.58 57.51 -40.76%
  QoQ % -74.19% 39.81% 54.23% 111.43% -71.26% 34.90% -
  Horiz. % 45.63% 176.79% 126.45% 81.99% 38.78% 134.90% 100.00%
EPS 1.07 5.34 4.24 2.19 0.70 0.37 1.08 -0.62%
  QoQ % -79.96% 25.94% 93.61% 212.86% 89.19% -65.74% -
  Horiz. % 99.07% 494.44% 392.59% 202.78% 64.81% 34.26% 100.00%
DPS 0.90 2.42 1.70 1.29 0.64 0.25 0.13 263.67%
  QoQ % -62.81% 42.35% 31.78% 101.56% 156.00% 92.31% -
  Horiz. % 692.31% 1,861.54% 1,307.69% 992.31% 492.31% 192.31% 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 3.78 0.39 1.12 1.07 1.29 0.38 0.49 290.90%
  QoQ % 869.23% -65.18% 4.67% -17.05% 239.47% -22.45% -
  Horiz. % 771.43% 79.59% 228.57% 218.37% 263.27% 77.55% 100.00%
P/EPS 92.46 7.33 19.21 23.08 41.24 78.98 25.76 134.61%
  QoQ % 1,161.39% -61.84% -16.77% -44.03% -47.78% 206.60% -
  Horiz. % 358.93% 28.45% 74.57% 89.60% 160.09% 306.60% 100.00%
EY 1.08 13.64 5.20 4.33 2.42 1.27 3.88 -57.40%
  QoQ % -92.08% 162.31% 20.09% 78.93% 90.55% -67.27% -
  Horiz. % 27.84% 351.55% 134.02% 111.60% 62.37% 32.73% 100.00%
DY 0.91 6.18 2.08 2.54 2.21 0.86 0.45 59.98%
  QoQ % -85.28% 197.12% -18.11% 14.93% 156.98% 91.11% -
  Horiz. % 202.22% 1,373.33% 462.22% 564.44% 491.11% 191.11% 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 3.25 0.44 1.23 1.66 2.02 0.38 0.52 239.68%
  QoQ % 638.64% -64.23% -25.90% -17.82% 431.58% -26.92% -
  Horiz. % 625.00% 84.62% 236.54% 319.23% 388.46% 73.08% 100.00%
P/EPS 79.61 8.30 21.06 35.82 64.78 78.30 27.51 103.20%
  QoQ % 859.16% -60.59% -41.21% -44.71% -17.27% 184.62% -
  Horiz. % 289.39% 30.17% 76.55% 130.21% 235.48% 284.62% 100.00%
EY 1.26 12.05 4.75 2.79 1.54 1.28 3.64 -50.73%
  QoQ % -89.54% 153.68% 70.25% 81.17% 20.31% -64.84% -
  Horiz. % 34.62% 331.04% 130.49% 76.65% 42.31% 35.16% 100.00%
DY 1.05 5.46 1.90 1.64 1.41 0.87 0.42 84.30%
  QoQ % -80.77% 187.37% 15.85% 16.31% 62.07% 107.14% -
  Horiz. % 250.00% 1,300.00% 452.38% 390.48% 335.71% 207.14% 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 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers