Highlights

[PMETAL] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -74.26%    YoY -     -33.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,268,751 1,646,508 1,064,841 471,586 1,698,839 1,311,913 844,519 92.90%
  QoQ % 37.79% 54.62% 125.80% -72.24% 29.49% 55.34% -
  Horiz. % 268.64% 194.96% 126.09% 55.84% 201.16% 155.34% 100.00%
PBT 123,077 100,048 69,980 33,223 103,315 81,518 61,551 58.52%
  QoQ % 23.02% 42.97% 110.64% -67.84% 26.74% 32.44% -
  Horiz. % 199.96% 162.54% 113.69% 53.98% 167.85% 132.44% 100.00%
Tax -21,971 -25,524 -18,996 -8,847 -13,705 -15,854 -10,378 64.65%
  QoQ % 13.92% -34.37% -114.72% 35.45% 13.55% -52.77% -
  Horiz. % 211.71% 245.94% 183.04% 85.25% 132.06% 152.77% 100.00%
NP 101,106 74,524 50,984 24,376 89,610 65,664 51,173 57.26%
  QoQ % 35.67% 46.17% 109.16% -72.80% 36.47% 28.32% -
  Horiz. % 197.58% 145.63% 99.63% 47.63% 175.11% 128.32% 100.00%
NP to SH 90,291 64,878 44,746 21,489 83,493 61,844 47,614 53.03%
  QoQ % 39.17% 44.99% 108.23% -74.26% 35.01% 29.89% -
  Horiz. % 189.63% 136.26% 93.98% 45.13% 175.35% 129.89% 100.00%
Tax Rate 17.85 % 25.51 % 27.14 % 26.63 % 13.27 % 19.45 % 16.86 % 3.87%
  QoQ % -30.03% -6.01% 1.92% 100.68% -31.77% 15.36% -
  Horiz. % 105.87% 151.30% 160.97% 157.95% 78.71% 115.36% 100.00%
Total Cost 2,167,645 1,571,984 1,013,857 447,210 1,609,229 1,246,249 793,346 95.08%
  QoQ % 37.89% 55.05% 126.71% -72.21% 29.13% 57.09% -
  Horiz. % 273.23% 198.15% 127.80% 56.37% 202.84% 157.09% 100.00%
Net Worth 999,057 1,010,287 832,483 819,861 799,888 783,757 743,278 21.73%
  QoQ % -1.11% 21.36% 1.54% 2.50% 2.06% 5.45% -
  Horiz. % 134.41% 135.92% 112.00% 110.30% 107.62% 105.45% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,725 4,392 4,335 - 8,600 4,282 3,679 77.54%
  QoQ % 98.64% 1.31% 0.00% 0.00% 100.82% 16.39% -
  Horiz. % 237.13% 119.38% 117.83% 0.00% 233.75% 116.39% 100.00%
Div Payout % 9.66 % 6.77 % 9.69 % - % 10.30 % 6.93 % 7.73 % 15.97%
  QoQ % 42.69% -30.13% 0.00% 0.00% 48.63% -10.35% -
  Horiz. % 124.97% 87.58% 125.36% 0.00% 133.25% 89.65% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 999,057 1,010,287 832,483 819,861 799,888 783,757 743,278 21.73%
  QoQ % -1.11% 21.36% 1.54% 2.50% 2.06% 5.45% -
  Horiz. % 134.41% 135.92% 112.00% 110.30% 107.62% 105.45% 100.00%
NOSH 436,269 439,255 433,585 431,506 430,047 428,282 367,959 11.99%
  QoQ % -0.68% 1.31% 0.48% 0.34% 0.41% 16.39% -
  Horiz. % 118.56% 119.38% 117.83% 117.27% 116.87% 116.39% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.46 % 4.53 % 4.79 % 5.17 % 5.27 % 5.01 % 6.06 % -18.44%
  QoQ % -1.55% -5.43% -7.35% -1.90% 5.19% -17.33% -
  Horiz. % 73.60% 74.75% 79.04% 85.31% 86.96% 82.67% 100.00%
ROE 9.04 % 6.42 % 5.38 % 2.62 % 10.44 % 7.89 % 6.41 % 25.68%
  QoQ % 40.81% 19.33% 105.34% -74.90% 32.32% 23.09% -
  Horiz. % 141.03% 100.16% 83.93% 40.87% 162.87% 123.09% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 520.03 374.84 245.59 109.29 395.04 306.32 229.51 72.25%
  QoQ % 38.73% 52.63% 124.71% -72.33% 28.96% 33.47% -
  Horiz. % 226.58% 163.32% 107.01% 47.62% 172.12% 133.47% 100.00%
EPS 20.72 14.77 10.32 4.98 21.87 14.44 12.94 36.75%
  QoQ % 40.28% 43.12% 107.23% -77.23% 51.45% 11.59% -
  Horiz. % 160.12% 114.14% 79.75% 38.49% 169.01% 111.59% 100.00%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 1.00 58.54%
  QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 2.2900 2.3000 1.9200 1.9000 1.8600 1.8300 2.0200 8.70%
  QoQ % -0.43% 19.79% 1.05% 2.15% 1.64% -9.41% -
  Horiz. % 113.37% 113.86% 95.05% 94.06% 92.08% 90.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.18 40.77 26.37 11.68 42.07 32.49 20.91 92.92%
  QoQ % 37.80% 54.61% 125.77% -72.24% 29.49% 55.38% -
  Horiz. % 268.68% 194.98% 126.11% 55.86% 201.20% 155.38% 100.00%
EPS 2.24 1.61 1.11 0.53 2.07 1.53 1.18 53.13%
  QoQ % 39.13% 45.05% 109.43% -74.40% 35.29% 29.66% -
  Horiz. % 189.83% 136.44% 94.07% 44.92% 175.42% 129.66% 100.00%
DPS 0.22 0.11 0.11 0.00 0.21 0.11 0.09 81.17%
  QoQ % 100.00% 0.00% 0.00% 0.00% 90.91% 22.22% -
  Horiz. % 244.44% 122.22% 122.22% 0.00% 233.33% 122.22% 100.00%
NAPS 0.2474 0.2502 0.2062 0.2030 0.1981 0.1941 0.1841 21.71%
  QoQ % -1.12% 21.34% 1.58% 2.47% 2.06% 5.43% -
  Horiz. % 134.38% 135.90% 112.00% 110.27% 107.60% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.7600 1.5500 2.2100 2.3300 2.6200 1.5000 1.3300 -
P/RPS 0.34 0.41 0.90 2.13 0.66 0.49 0.58 -29.89%
  QoQ % -17.07% -54.44% -57.75% 222.73% 34.69% -15.52% -
  Horiz. % 58.62% 70.69% 155.17% 367.24% 113.79% 84.48% 100.00%
P/EPS 8.50 10.49 21.41 46.79 13.49 10.39 10.28 -11.87%
  QoQ % -18.97% -51.00% -54.24% 246.85% 29.84% 1.07% -
  Horiz. % 82.68% 102.04% 208.27% 455.16% 131.23% 101.07% 100.00%
EY 11.76 9.53 4.67 2.14 7.41 9.63 9.73 13.43%
  QoQ % 23.40% 104.07% 118.22% -71.12% -23.05% -1.03% -
  Horiz. % 120.86% 97.94% 48.00% 21.99% 76.16% 98.97% 100.00%
DY 1.14 0.65 0.45 0.00 0.76 0.67 0.75 32.10%
  QoQ % 75.38% 44.44% 0.00% 0.00% 13.43% -10.67% -
  Horiz. % 152.00% 86.67% 60.00% 0.00% 101.33% 89.33% 100.00%
P/NAPS 0.77 0.67 1.15 1.23 1.41 0.82 0.66 10.79%
  QoQ % 14.93% -41.74% -6.50% -12.77% 71.95% 24.24% -
  Horiz. % 116.67% 101.52% 174.24% 186.36% 213.64% 124.24% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 1.9200 1.7300 1.8900 2.3600 2.1500 2.1300 1.3900 -
P/RPS 0.37 0.46 0.77 2.16 0.54 0.70 0.61 -28.28%
  QoQ % -19.57% -40.26% -64.35% 300.00% -22.86% 14.75% -
  Horiz. % 60.66% 75.41% 126.23% 354.10% 88.52% 114.75% 100.00%
P/EPS 9.28 11.71 18.31 47.39 11.07 14.75 10.74 -9.26%
  QoQ % -20.75% -36.05% -61.36% 328.09% -24.95% 37.34% -
  Horiz. % 86.41% 109.03% 170.48% 441.25% 103.07% 137.34% 100.00%
EY 10.78 8.54 5.46 2.11 9.03 6.78 9.31 10.24%
  QoQ % 26.23% 56.41% 158.77% -76.63% 33.19% -27.18% -
  Horiz. % 115.79% 91.73% 58.65% 22.66% 96.99% 72.82% 100.00%
DY 1.04 0.58 0.53 0.00 0.93 0.47 0.72 27.70%
  QoQ % 79.31% 9.43% 0.00% 0.00% 97.87% -34.72% -
  Horiz. % 144.44% 80.56% 73.61% 0.00% 129.17% 65.28% 100.00%
P/NAPS 0.84 0.75 0.98 1.24 1.16 1.16 0.69 13.97%
  QoQ % 12.00% -23.47% -20.97% 6.90% 0.00% 68.12% -
  Horiz. % 121.74% 108.70% 142.03% 179.71% 168.12% 168.12% 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
 
 

176  716  518  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.025+0.005 
 NETX 0.010.00 
 XOX 0.105+0.005 
 PHB-WB 0.0150.00 
 MQTECH 0.105-0.01 
 LAMBO 0.03+0.01 
 PDZ 0.135-0.025 
 PERMAJU-PR 0.005-0.005 
 LAMBO-WB 0.010.00 
 IRIS 0.22-0.02 

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