Highlights

[PMETAL] QoQ Cumulative 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 -     44.99%    YoY -     4.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,047,446 525,061 2,268,751 1,646,508 1,064,841 471,586 1,698,839 -27.58%
  QoQ % 99.49% -76.86% 37.79% 54.62% 125.80% -72.24% -
  Horiz. % 61.66% 30.91% 133.55% 96.92% 62.68% 27.76% 100.00%
PBT 56,744 32,766 123,077 100,048 69,980 33,223 103,315 -32.96%
  QoQ % 73.18% -73.38% 23.02% 42.97% 110.64% -67.84% -
  Horiz. % 54.92% 31.71% 119.13% 96.84% 67.73% 32.16% 100.00%
Tax -9,662 -6,599 -21,971 -25,524 -18,996 -8,847 -13,705 -20.80%
  QoQ % -46.42% 69.96% 13.92% -34.37% -114.72% 35.45% -
  Horiz. % 70.50% 48.15% 160.31% 186.24% 138.61% 64.55% 100.00%
NP 47,082 26,167 101,106 74,524 50,984 24,376 89,610 -34.91%
  QoQ % 79.93% -74.12% 35.67% 46.17% 109.16% -72.80% -
  Horiz. % 52.54% 29.20% 112.83% 83.16% 56.90% 27.20% 100.00%
NP to SH 41,842 22,613 90,291 64,878 44,746 21,489 83,493 -36.93%
  QoQ % 85.04% -74.96% 39.17% 44.99% 108.23% -74.26% -
  Horiz. % 50.11% 27.08% 108.14% 77.70% 53.59% 25.74% 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 1,000,364 498,894 2,167,645 1,571,984 1,013,857 447,210 1,609,229 -27.18%
  QoQ % 100.52% -76.98% 37.89% 55.05% 126.71% -72.21% -
  Horiz. % 62.16% 31.00% 134.70% 97.69% 63.00% 27.79% 100.00%
Net Worth 1,055,949 1,038,262 999,057 1,010,287 832,483 819,861 799,888 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 4,399 - 8,725 4,392 4,335 - 8,600 -36.06%
  QoQ % 0.00% 0.00% 98.64% 1.31% 0.00% 0.00% -
  Horiz. % 51.15% 0.00% 101.45% 51.07% 50.41% 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 1,010,287 832,483 819,861 799,888 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 3.96 % 2.18 % 9.04 % 6.42 % 5.38 % 2.62 % 10.44 % -47.63%
  QoQ % 81.65% -75.88% 40.81% 19.33% 105.34% -74.90% -
  Horiz. % 37.93% 20.88% 86.59% 61.49% 51.53% 25.10% 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 238.07 119.35 520.03 374.84 245.59 109.29 395.04 -28.68%
  QoQ % 99.47% -77.05% 38.73% 52.63% 124.71% -72.33% -
  Horiz. % 60.26% 30.21% 131.64% 94.89% 62.17% 27.67% 100.00%
EPS 9.51 5.14 20.72 14.77 10.32 4.98 21.87 -42.63%
  QoQ % 85.02% -75.19% 40.28% 43.12% 107.23% -77.23% -
  Horiz. % 43.48% 23.50% 94.74% 67.54% 47.19% 22.77% 100.00%
DPS 1.00 0.00 2.00 1.00 1.00 0.00 2.00 -37.03%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 50.00% 50.00% 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 - 4,038,109
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.94 13.00 56.18 40.77 26.37 11.68 42.07 -27.58%
  QoQ % 99.54% -76.86% 37.80% 54.61% 125.77% -72.24% -
  Horiz. % 61.66% 30.90% 133.54% 96.91% 62.68% 27.76% 100.00%
EPS 1.04 0.56 2.24 1.61 1.11 0.53 2.07 -36.83%
  QoQ % 85.71% -75.00% 39.13% 45.05% 109.43% -74.40% -
  Horiz. % 50.24% 27.05% 108.21% 77.78% 53.62% 25.60% 100.00%
DPS 0.11 0.00 0.22 0.11 0.11 0.00 0.21 -35.05%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.38% 0.00% 104.76% 52.38% 52.38% 0.00% 100.00%
NAPS 0.2615 0.2571 0.2474 0.2502 0.2062 0.2030 0.1981 20.36%
  QoQ % 1.71% 3.92% -1.12% 21.34% 1.58% 2.47% -
  Horiz. % 132.00% 129.78% 124.89% 126.30% 104.09% 102.47% 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 0.77 1.73 0.34 0.41 0.90 2.13 0.66 10.83%
  QoQ % -55.49% 408.82% -17.07% -54.44% -57.75% 222.73% -
  Horiz. % 116.67% 262.12% 51.52% 62.12% 136.36% 322.73% 100.00%
P/EPS 19.35 40.08 8.50 10.49 21.41 46.79 13.49 27.22%
  QoQ % -51.72% 371.53% -18.97% -51.00% -54.24% 246.85% -
  Horiz. % 143.44% 297.11% 63.01% 77.76% 158.71% 346.85% 100.00%
EY 5.17 2.50 11.76 9.53 4.67 2.14 7.41 -21.35%
  QoQ % 106.80% -78.74% 23.40% 104.07% 118.22% -71.12% -
  Horiz. % 69.77% 33.74% 158.70% 128.61% 63.02% 28.88% 100.00%
DY 0.54 0.00 1.14 0.65 0.45 0.00 0.76 -20.39%
  QoQ % 0.00% 0.00% 75.38% 44.44% 0.00% 0.00% -
  Horiz. % 71.05% 0.00% 150.00% 85.53% 59.21% 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 0.71 1.57 0.37 0.46 0.77 2.16 0.54 20.04%
  QoQ % -54.78% 324.32% -19.57% -40.26% -64.35% 300.00% -
  Horiz. % 131.48% 290.74% 68.52% 85.19% 142.59% 400.00% 100.00%
P/EPS 17.88 36.38 9.28 11.71 18.31 47.39 11.07 37.70%
  QoQ % -50.85% 292.03% -20.75% -36.05% -61.36% 328.09% -
  Horiz. % 161.52% 328.64% 83.83% 105.78% 165.40% 428.09% 100.00%
EY 5.59 2.75 10.78 8.54 5.46 2.11 9.03 -27.39%
  QoQ % 103.27% -74.49% 26.23% 56.41% 158.77% -76.63% -
  Horiz. % 61.90% 30.45% 119.38% 94.57% 60.47% 23.37% 100.00%
DY 0.59 0.00 1.04 0.58 0.53 0.00 0.93 -26.19%
  QoQ % 0.00% 0.00% 79.31% 9.43% 0.00% 0.00% -
  Horiz. % 63.44% 0.00% 111.83% 62.37% 56.99% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

291  365  499  998 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.495+0.05 
 KNM 0.245-0.005 
 NEXGRAM 0.03+0.005 
 AT 0.085+0.01 
 K1-WC 0.33+0.035 
 ARMADA 0.235+0.005 
 CAREPLS 1.56-0.26 
 EDUSPEC 0.0250.00 
 ICON 0.13+0.005 
 BCMALL 0.29-0.065 

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