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 - 4,023,662
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.03 13.05 56.39 40.92 26.46 11.72 42.22 -27.58%
  QoQ % 99.46% -76.86% 37.81% 54.65% 125.77% -72.24% -
  Horiz. % 61.65% 30.91% 133.56% 96.92% 62.67% 27.76% 100.00%
EPS 1.04 0.56 2.24 1.61 1.11 0.53 2.08 -37.03%
  QoQ % 85.71% -75.00% 39.13% 45.05% 109.43% -74.52% -
  Horiz. % 50.00% 26.92% 107.69% 77.40% 53.37% 25.48% 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 0.2624 0.2580 0.2483 0.2511 0.2069 0.2038 0.1988 20.35%
  QoQ % 1.71% 3.91% -1.12% 21.36% 1.52% 2.52% -
  Horiz. % 131.99% 129.78% 124.90% 126.31% 104.07% 102.52% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers