Highlights

[PMETAL] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -74.96%    YoY -     5.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,384,420 1,656,581 1,047,446 525,061 2,268,751 1,646,508 1,064,841 70.74%
  QoQ % 43.94% 58.15% 99.49% -76.86% 37.79% 54.62% -
  Horiz. % 223.92% 155.57% 98.37% 49.31% 213.06% 154.62% 100.00%
PBT 100,144 77,233 56,744 32,766 123,077 100,048 69,980 26.85%
  QoQ % 29.66% 36.11% 73.18% -73.38% 23.02% 42.97% -
  Horiz. % 143.10% 110.36% 81.09% 46.82% 175.87% 142.97% 100.00%
Tax 121,684 137,993 -9,662 -6,599 -21,971 -25,524 -18,996 -
  QoQ % -11.82% 1,528.20% -46.42% 69.96% 13.92% -34.37% -
  Horiz. % -640.58% -726.43% 50.86% 34.74% 115.66% 134.37% 100.00%
NP 221,828 215,226 47,082 26,167 101,106 74,524 50,984 165.33%
  QoQ % 3.07% 357.13% 79.93% -74.12% 35.67% 46.17% -
  Horiz. % 435.09% 422.14% 92.35% 51.32% 198.31% 146.17% 100.00%
NP to SH 183,899 177,935 41,842 22,613 90,291 64,878 44,746 155.48%
  QoQ % 3.35% 325.25% 85.04% -74.96% 39.17% 44.99% -
  Horiz. % 410.98% 397.66% 93.51% 50.54% 201.79% 144.99% 100.00%
Tax Rate -121.51 % -178.67 % 17.03 % 20.14 % 17.85 % 25.51 % 27.14 % -
  QoQ % 31.99% -1,149.15% -15.44% 12.83% -30.03% -6.01% -
  Horiz. % -447.72% -658.33% 62.75% 74.21% 65.77% 93.99% 100.00%
Total Cost 2,162,592 1,441,355 1,000,364 498,894 2,167,645 1,571,984 1,013,857 65.32%
  QoQ % 50.04% 44.08% 100.52% -76.98% 37.89% 55.05% -
  Horiz. % 213.30% 142.17% 98.67% 49.21% 213.80% 155.05% 100.00%
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 22.49%
  QoQ % -4.70% 12.31% 1.70% 3.92% -1.11% 21.36% -
  Horiz. % 135.76% 142.46% 126.84% 124.72% 120.01% 121.36% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,727 8,916 4,399 - 8,725 4,392 4,335 114.86%
  QoQ % 53.95% 102.66% 0.00% 0.00% 98.64% 1.31% -
  Horiz. % 316.59% 205.65% 101.47% 0.00% 201.24% 101.31% 100.00%
Div Payout % 7.46 % 5.01 % 10.52 % - % 9.66 % 6.77 % 9.69 % -15.93%
  QoQ % 48.90% -52.38% 0.00% 0.00% 42.69% -30.13% -
  Horiz. % 76.99% 51.70% 108.57% 0.00% 99.69% 69.87% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 22.49%
  QoQ % -4.70% 12.31% 1.70% 3.92% -1.11% 21.36% -
  Horiz. % 135.76% 142.46% 126.84% 124.72% 120.01% 121.36% 100.00%
NOSH 457,568 445,840 439,978 439,941 436,269 439,255 433,585 3.64%
  QoQ % 2.63% 1.33% 0.01% 0.84% -0.68% 1.31% -
  Horiz. % 105.53% 102.83% 101.47% 101.47% 100.62% 101.31% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.30 % 12.99 % 4.49 % 4.98 % 4.46 % 4.53 % 4.79 % 55.32%
  QoQ % -28.41% 189.31% -9.84% 11.66% -1.55% -5.43% -
  Horiz. % 194.15% 271.19% 93.74% 103.97% 93.11% 94.57% 100.00%
ROE 16.27 % 15.00 % 3.96 % 2.18 % 9.04 % 6.42 % 5.38 % 108.42%
  QoQ % 8.47% 278.79% 81.65% -75.88% 40.81% 19.33% -
  Horiz. % 302.42% 278.81% 73.61% 40.52% 168.03% 119.33% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 521.11 371.56 238.07 119.35 520.03 374.84 245.59 64.75%
  QoQ % 40.25% 56.07% 99.47% -77.05% 38.73% 52.63% -
  Horiz. % 212.19% 151.29% 96.94% 48.60% 211.75% 152.63% 100.00%
EPS 40.29 39.91 9.51 5.14 20.72 14.77 10.32 146.92%
  QoQ % 0.95% 319.66% 85.02% -75.19% 40.28% 43.12% -
  Horiz. % 390.41% 386.72% 92.15% 49.81% 200.78% 143.12% 100.00%
DPS 3.00 2.00 1.00 0.00 2.00 1.00 1.00 107.32%
  QoQ % 50.00% 100.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 300.00% 200.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 2.4700 2.6600 2.4000 2.3600 2.2900 2.3000 1.9200 18.19%
  QoQ % -7.14% 10.83% 1.69% 3.06% -0.43% 19.79% -
  Horiz. % 128.65% 138.54% 125.00% 122.92% 119.27% 119.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 59.05 41.02 25.94 13.00 56.18 40.77 26.37 70.74%
  QoQ % 43.95% 58.13% 99.54% -76.86% 37.80% 54.61% -
  Horiz. % 223.93% 155.56% 98.37% 49.30% 213.05% 154.61% 100.00%
EPS 4.55 4.41 1.04 0.56 2.24 1.61 1.11 155.04%
  QoQ % 3.17% 324.04% 85.71% -75.00% 39.13% 45.05% -
  Horiz. % 409.91% 397.30% 93.69% 50.45% 201.80% 145.05% 100.00%
DPS 0.34 0.22 0.11 0.00 0.22 0.11 0.11 111.47%
  QoQ % 54.55% 100.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 309.09% 200.00% 100.00% 0.00% 200.00% 100.00% 100.00%
NAPS 0.2799 0.2937 0.2615 0.2571 0.2474 0.2502 0.2062 22.48%
  QoQ % -4.70% 12.31% 1.71% 3.92% -1.12% 21.34% -
  Horiz. % 135.74% 142.43% 126.82% 124.68% 119.98% 121.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.9100 1.6400 1.8400 2.0600 1.7600 1.5500 2.2100 -
P/RPS 0.37 0.44 0.77 1.73 0.34 0.41 0.90 -44.56%
  QoQ % -15.91% -42.86% -55.49% 408.82% -17.07% -54.44% -
  Horiz. % 41.11% 48.89% 85.56% 192.22% 37.78% 45.56% 100.00%
P/EPS 4.75 4.11 19.35 40.08 8.50 10.49 21.41 -63.18%
  QoQ % 15.57% -78.76% -51.72% 371.53% -18.97% -51.00% -
  Horiz. % 22.19% 19.20% 90.38% 187.20% 39.70% 49.00% 100.00%
EY 21.04 24.34 5.17 2.50 11.76 9.53 4.67 171.54%
  QoQ % -13.56% 370.79% 106.80% -78.74% 23.40% 104.07% -
  Horiz. % 450.54% 521.20% 110.71% 53.53% 251.82% 204.07% 100.00%
DY 1.57 1.22 0.54 0.00 1.14 0.65 0.45 129.16%
  QoQ % 28.69% 125.93% 0.00% 0.00% 75.38% 44.44% -
  Horiz. % 348.89% 271.11% 120.00% 0.00% 253.33% 144.44% 100.00%
P/NAPS 0.77 0.62 0.77 0.87 0.77 0.67 1.15 -23.37%
  QoQ % 24.19% -19.48% -11.49% 12.99% 14.93% -41.74% -
  Horiz. % 66.96% 53.91% 66.96% 75.65% 66.96% 58.26% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 1.7600 1.7500 1.7000 1.8700 1.9200 1.7300 1.8900 -
P/RPS 0.34 0.47 0.71 1.57 0.37 0.46 0.77 -41.87%
  QoQ % -27.66% -33.80% -54.78% 324.32% -19.57% -40.26% -
  Horiz. % 44.16% 61.04% 92.21% 203.90% 48.05% 59.74% 100.00%
P/EPS 4.38 4.38 17.88 36.38 9.28 11.71 18.31 -61.30%
  QoQ % 0.00% -75.50% -50.85% 292.03% -20.75% -36.05% -
  Horiz. % 23.92% 23.92% 97.65% 198.69% 50.68% 63.95% 100.00%
EY 22.84 22.81 5.59 2.75 10.78 8.54 5.46 158.50%
  QoQ % 0.13% 308.05% 103.27% -74.49% 26.23% 56.41% -
  Horiz. % 418.32% 417.77% 102.38% 50.37% 197.44% 156.41% 100.00%
DY 1.70 1.14 0.59 0.00 1.04 0.58 0.53 116.73%
  QoQ % 49.12% 93.22% 0.00% 0.00% 79.31% 9.43% -
  Horiz. % 320.75% 215.09% 111.32% 0.00% 196.23% 109.43% 100.00%
P/NAPS 0.71 0.66 0.71 0.79 0.84 0.75 0.98 -19.26%
  QoQ % 7.58% -7.04% -10.13% -5.95% 12.00% -23.47% -
  Horiz. % 72.45% 67.35% 72.45% 80.61% 85.71% 76.53% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

477  217  547  980 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.15+0.06 
 IRIS 0.275+0.015 
 PDZ-WB 0.045+0.015 
 ANZO 0.22-0.015 
 MQTECH 0.075+0.01 
 KNM 0.23+0.015 
 MLAB 0.045+0.005 
 VSOLAR 0.08+0.015 
 PA 0.065+0.005 
 JAG 0.065+0.005 

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