Highlights

[PMETAL] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     8.22%    YoY -     52.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 525,061 636,506 581,668 593,255 471,586 386,926 467,394 8.06%
  QoQ % -17.51% 9.43% -1.95% 25.80% 21.88% -17.22% -
  Horiz. % 112.34% 136.18% 124.45% 126.93% 100.90% 82.78% 100.00%
PBT 32,766 27,924 30,068 36,757 33,223 21,797 19,967 39.08%
  QoQ % 17.34% -7.13% -18.20% 10.64% 52.42% 9.17% -
  Horiz. % 164.10% 139.85% 150.59% 184.09% 166.39% 109.17% 100.00%
Tax -6,599 -415 -6,527 -10,150 -8,847 2,149 -5,476 13.23%
  QoQ % -1,490.12% 93.64% 35.69% -14.73% -511.68% 139.24% -
  Horiz. % 120.51% 7.58% 119.19% 185.35% 161.56% -39.24% 100.00%
NP 26,167 27,509 23,541 26,607 24,376 23,946 14,491 48.23%
  QoQ % -4.88% 16.86% -11.52% 9.15% 1.80% 65.25% -
  Horiz. % 180.57% 189.84% 162.45% 183.61% 168.21% 165.25% 100.00%
NP to SH 22,613 27,044 20,132 23,256 21,489 21,649 14,230 36.14%
  QoQ % -16.38% 34.33% -13.43% 8.22% -0.74% 52.14% -
  Horiz. % 158.91% 190.05% 141.48% 163.43% 151.01% 152.14% 100.00%
Tax Rate 20.14 % 1.49 % 21.71 % 27.61 % 26.63 % -9.86 % 27.43 % -18.60%
  QoQ % 1,251.68% -93.14% -21.37% 3.68% 370.08% -135.95% -
  Horiz. % 73.42% 5.43% 79.15% 100.66% 97.08% -35.95% 100.00%
Total Cost 498,894 608,997 558,127 566,648 447,210 362,980 452,903 6.65%
  QoQ % -18.08% 9.11% -1.50% 26.71% 23.21% -19.85% -
  Horiz. % 110.15% 134.47% 123.23% 125.11% 98.74% 80.15% 100.00%
Net Worth 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 784,364 20.54%
  QoQ % -0.63% 3.35% 20.91% 1.99% 90.68% -45.18% -
  Horiz. % 132.37% 133.21% 128.89% 106.60% 104.53% 54.82% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,390 - 4,355 - 4,299 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.11% 0.00% 101.29% 0.00% 100.00% -
Div Payout % - % 16.23 % - % 18.73 % - % 19.86 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.72% 0.00% 94.31% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 784,364 20.54%
  QoQ % -0.63% 3.35% 20.91% 1.99% 90.68% -45.18% -
  Horiz. % 132.37% 133.21% 128.89% 106.60% 104.53% 54.82% 100.00%
NOSH 439,941 439,025 439,563 435,505 431,506 429,956 428,614 1.75%
  QoQ % 0.21% -0.12% 0.93% 0.93% 0.36% 0.31% -
  Horiz. % 102.64% 102.43% 102.55% 101.61% 100.67% 100.31% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.98 % 4.32 % 4.05 % 4.48 % 5.17 % 6.19 % 3.10 % 37.13%
  QoQ % 15.28% 6.67% -9.60% -13.35% -16.48% 99.68% -
  Horiz. % 160.65% 139.35% 130.65% 144.52% 166.77% 199.68% 100.00%
ROE 2.18 % 2.59 % 1.99 % 2.78 % 2.62 % 5.04 % 1.81 % 13.19%
  QoQ % -15.83% 30.15% -28.42% 6.11% -48.02% 178.45% -
  Horiz. % 120.44% 143.09% 109.94% 153.59% 144.75% 278.45% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.35 144.98 132.33 136.22 109.29 89.99 109.05 6.20%
  QoQ % -17.68% 9.56% -2.86% 24.64% 21.45% -17.48% -
  Horiz. % 109.45% 132.95% 121.35% 124.92% 100.22% 82.52% 100.00%
EPS 5.14 6.16 4.58 5.34 4.98 5.25 3.32 33.79%
  QoQ % -16.56% 34.50% -14.23% 7.23% -5.14% 58.13% -
  Horiz. % 154.82% 185.54% 137.95% 160.84% 150.00% 158.13% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 2.3600 2.3800 2.3000 1.9200 1.9000 1.0000 1.8300 18.46%
  QoQ % -0.84% 3.48% 19.79% 1.05% 90.00% -45.36% -
  Horiz. % 128.96% 130.05% 125.68% 104.92% 103.83% 54.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.05 15.83 14.46 14.75 11.72 9.62 11.62 8.04%
  QoQ % -17.56% 9.47% -1.97% 25.85% 21.83% -17.21% -
  Horiz. % 112.31% 136.23% 124.44% 126.94% 100.86% 82.79% 100.00%
EPS 0.56 0.67 0.50 0.58 0.53 0.54 0.35 36.76%
  QoQ % -16.42% 34.00% -13.79% 9.43% -1.85% 54.29% -
  Horiz. % 160.00% 191.43% 142.86% 165.71% 151.43% 154.29% 100.00%
DPS 0.00 0.11 0.00 0.11 0.00 0.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.2581 0.2598 0.2514 0.2079 0.2038 0.1069 0.1950 20.53%
  QoQ % -0.65% 3.34% 20.92% 2.01% 90.65% -45.18% -
  Horiz. % 132.36% 133.23% 128.92% 106.62% 104.51% 54.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.0600 1.7600 1.5500 2.2100 2.3300 2.6200 1.5000 -
P/RPS 1.73 1.21 1.17 1.62 2.13 2.91 1.38 16.25%
  QoQ % 42.98% 3.42% -27.78% -23.94% -26.80% 110.87% -
  Horiz. % 125.36% 87.68% 84.78% 117.39% 154.35% 210.87% 100.00%
P/EPS 40.08 28.57 33.84 41.39 46.79 52.03 45.18 -7.67%
  QoQ % 40.29% -15.57% -18.24% -11.54% -10.07% 15.16% -
  Horiz. % 88.71% 63.24% 74.90% 91.61% 103.56% 115.16% 100.00%
EY 2.50 3.50 2.95 2.42 2.14 1.92 2.21 8.56%
  QoQ % -28.57% 18.64% 21.90% 13.08% 11.46% -13.12% -
  Horiz. % 113.12% 158.37% 133.48% 109.50% 96.83% 86.88% 100.00%
DY 0.00 0.57 0.00 0.45 0.00 0.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 118.42% 0.00% 100.00% -
P/NAPS 0.87 0.74 0.67 1.15 1.23 2.62 0.82 4.02%
  QoQ % 17.57% 10.45% -41.74% -6.50% -53.05% 219.51% -
  Horiz. % 106.10% 90.24% 81.71% 140.24% 150.00% 319.51% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 1.8700 1.9200 1.7300 1.8900 2.3600 2.1500 2.1300 -
P/RPS 1.57 1.32 1.31 1.39 2.16 2.39 1.95 -13.44%
  QoQ % 18.94% 0.76% -5.76% -35.65% -9.62% 22.56% -
  Horiz. % 80.51% 67.69% 67.18% 71.28% 110.77% 122.56% 100.00%
P/EPS 36.38 31.17 37.77 35.39 47.39 42.70 64.16 -31.47%
  QoQ % 16.71% -17.47% 6.73% -25.32% 10.98% -33.45% -
  Horiz. % 56.70% 48.58% 58.87% 55.16% 73.86% 66.55% 100.00%
EY 2.75 3.21 2.65 2.83 2.11 2.34 1.56 45.88%
  QoQ % -14.33% 21.13% -6.36% 34.12% -9.83% 50.00% -
  Horiz. % 176.28% 205.77% 169.87% 181.41% 135.26% 150.00% 100.00%
DY 0.00 0.52 0.00 0.53 0.00 0.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.64% 0.00% 112.77% 0.00% 100.00% -
P/NAPS 0.79 0.81 0.75 0.98 1.24 2.15 1.16 -22.58%
  QoQ % -2.47% 8.00% -23.47% -20.97% -42.33% 85.34% -
  Horiz. % 68.10% 69.83% 64.66% 84.48% 106.90% 185.34% 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.
 


 

185  315  522  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.385-0.095 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.190.00 
 WCT-WE 0.165-0.015 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers