Highlights

[PMETAL] QoQ Quarter Result on 2013-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -20.62%    YoY -     4.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 897,105 807,611 794,460 795,343 724,243 727,839 609,135 29.48%
  QoQ % 11.08% 1.66% -0.11% 9.82% -0.49% 19.49% -
  Horiz. % 147.28% 132.58% 130.42% 130.57% 118.90% 119.49% 100.00%
PBT 36,389 -4,932 48,368 26,848 35,320 22,911 20,489 46.71%
  QoQ % 837.81% -110.20% 80.15% -23.99% 54.16% 11.82% -
  Horiz. % 177.60% -24.07% 236.07% 131.04% 172.39% 111.82% 100.00%
Tax -8,956 -35,259 -46,501 -4,027 -8,242 -16,309 147,655 -
  QoQ % 74.60% 24.18% -1,054.73% 51.14% 49.46% -111.05% -
  Horiz. % -6.07% -23.88% -31.49% -2.73% -5.58% -11.05% 100.00%
NP 27,433 -40,191 1,867 22,821 27,078 6,602 168,144 -70.17%
  QoQ % 168.26% -2,252.70% -91.82% -15.72% 310.15% -96.07% -
  Horiz. % 16.32% -23.90% 1.11% 13.57% 16.10% 3.93% 100.00%
NP to SH 28,031 -28,679 -1,649 20,041 25,246 5,964 136,093 -65.16%
  QoQ % 197.74% -1,639.18% -108.23% -20.62% 323.31% -95.62% -
  Horiz. % 20.60% -21.07% -1.21% 14.73% 18.55% 4.38% 100.00%
Tax Rate 24.61 % - % 96.14 % 15.00 % 23.34 % 71.18 % -720.65 % -
  QoQ % 0.00% 0.00% 540.93% -35.73% -67.21% 109.88% -
  Horiz. % -3.41% 0.00% -13.34% -2.08% -3.24% -9.88% 100.00%
Total Cost 869,672 847,802 792,593 772,522 697,165 721,237 440,991 57.32%
  QoQ % 2.58% 6.97% 2.60% 10.81% -3.34% 63.55% -
  Horiz. % 197.21% 192.25% 179.73% 175.18% 158.09% 163.55% 100.00%
Net Worth 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 5.15%
  QoQ % 1.27% -4.28% 0.78% 2.26% 32.41% -18.49% -
  Horiz. % 107.81% 106.46% 111.22% 110.36% 107.92% 81.51% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 25,575 5,091 5,153 - - 4,833 4,459 220.76%
  QoQ % 402.31% -1.19% 0.00% 0.00% 0.00% 8.41% -
  Horiz. % 573.56% 114.18% 115.56% 0.00% 0.00% 108.41% 100.00%
Div Payout % 91.24 % - % - % - % - % 81.05 % 3.28 % 819.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2,371.04% -
  Horiz. % 2,781.71% 0.00% 0.00% 0.00% 0.00% 2,471.04% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 5.15%
  QoQ % 1.27% -4.28% 0.78% 2.26% 32.41% -18.49% -
  Horiz. % 107.81% 106.46% 111.22% 110.36% 107.92% 81.51% 100.00%
NOSH 511,514 509,157 515,312 507,367 507,967 483,394 445,914 9.59%
  QoQ % 0.46% -1.19% 1.57% -0.12% 5.08% 8.41% -
  Horiz. % 114.71% 114.18% 115.56% 113.78% 113.92% 108.41% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.06 % -4.98 % 0.24 % 2.87 % 3.74 % 0.91 % 27.60 % -76.95%
  QoQ % 161.45% -2,175.00% -91.64% -23.26% 310.99% -96.70% -
  Horiz. % 11.09% -18.04% 0.87% 10.40% 13.55% 3.30% 100.00%
ROE 2.19 % -2.27 % -0.13 % 1.53 % 1.97 % 0.62 % 11.47 % -66.88%
  QoQ % 196.48% -1,646.15% -108.50% -22.34% 217.74% -94.59% -
  Horiz. % 19.09% -19.79% -1.13% 13.34% 17.18% 5.41% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.38 158.62 154.17 156.76 142.58 150.57 136.60 18.15%
  QoQ % 10.57% 2.89% -1.65% 9.95% -5.31% 10.23% -
  Horiz. % 128.39% 116.12% 112.86% 114.76% 104.38% 110.23% 100.00%
EPS 5.48 -5.58 -0.32 3.95 4.97 1.23 30.52 -68.21%
  QoQ % 198.21% -1,643.75% -108.10% -20.52% 304.07% -95.97% -
  Horiz. % 17.96% -18.28% -1.05% 12.94% 16.28% 4.03% 100.00%
DPS 5.00 1.00 1.00 0.00 0.00 1.00 1.00 192.69%
  QoQ % 400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 100.00% 100.00% 0.00% 0.00% 100.00% 100.00%
NAPS 2.5000 2.4800 2.5600 2.5800 2.5200 2.0000 2.6600 -4.05%
  QoQ % 0.81% -3.12% -0.78% 2.38% 26.00% -24.81% -
  Horiz. % 93.98% 93.23% 96.24% 96.99% 94.74% 75.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.22 20.00 19.67 19.70 17.94 18.02 15.08 29.52%
  QoQ % 11.10% 1.68% -0.15% 9.81% -0.44% 19.50% -
  Horiz. % 147.35% 132.63% 130.44% 130.64% 118.97% 119.50% 100.00%
EPS 0.69 -0.71 -0.04 0.50 0.63 0.15 3.37 -65.29%
  QoQ % 197.18% -1,675.00% -108.00% -20.63% 320.00% -95.55% -
  Horiz. % 20.47% -21.07% -1.19% 14.84% 18.69% 4.45% 100.00%
DPS 0.63 0.13 0.13 0.00 0.00 0.12 0.11 220.45%
  QoQ % 384.62% 0.00% 0.00% 0.00% 0.00% 9.09% -
  Horiz. % 572.73% 118.18% 118.18% 0.00% 0.00% 109.09% 100.00%
NAPS 0.3167 0.3127 0.3267 0.3242 0.3170 0.2394 0.2937 5.16%
  QoQ % 1.28% -4.29% 0.77% 2.27% 32.41% -18.49% -
  Horiz. % 107.83% 106.47% 111.24% 110.38% 107.93% 81.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.2600 2.3200 2.2100 2.3300 1.7600 1.9100 1.6400 -
P/RPS 1.29 1.46 1.43 1.49 1.23 1.27 1.20 4.94%
  QoQ % -11.64% 2.10% -4.03% 21.14% -3.15% 5.83% -
  Horiz. % 107.50% 121.67% 119.17% 124.17% 102.50% 105.83% 100.00%
P/EPS 41.24 -41.19 -690.63 58.99 35.41 154.81 5.37 289.73%
  QoQ % 200.12% 94.04% -1,270.76% 66.59% -77.13% 2,782.87% -
  Horiz. % 767.97% -767.04% -12,860.89% 1,098.51% 659.40% 2,882.87% 100.00%
EY 2.42 -2.43 -0.14 1.70 2.82 0.65 18.61 -74.36%
  QoQ % 199.59% -1,635.71% -108.24% -39.72% 333.85% -96.51% -
  Horiz. % 13.00% -13.06% -0.75% 9.13% 15.15% 3.49% 100.00%
DY 2.21 0.43 0.45 0.00 0.00 0.52 0.61 136.07%
  QoQ % 413.95% -4.44% 0.00% 0.00% 0.00% -14.75% -
  Horiz. % 362.30% 70.49% 73.77% 0.00% 0.00% 85.25% 100.00%
P/NAPS 0.90 0.94 0.86 0.90 0.70 0.96 0.62 28.23%
  QoQ % -4.26% 9.30% -4.44% 28.57% -27.08% 54.84% -
  Horiz. % 145.16% 151.61% 138.71% 145.16% 112.90% 154.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 -
Price 3.5500 2.3000 2.3600 2.0200 2.3400 1.7600 1.7500 -
P/RPS 2.02 1.45 1.53 1.29 1.64 1.17 1.28 35.59%
  QoQ % 39.31% -5.23% 18.60% -21.34% 40.17% -8.59% -
  Horiz. % 157.81% 113.28% 119.53% 100.78% 128.12% 91.41% 100.00%
P/EPS 64.78 -40.83 -737.50 51.14 47.08 142.65 5.73 404.47%
  QoQ % 258.66% 94.46% -1,542.12% 8.62% -67.00% 2,389.53% -
  Horiz. % 1,130.54% -712.57% -12,870.86% 892.50% 821.64% 2,489.53% 100.00%
EY 1.54 -2.45 -0.14 1.96 2.12 0.70 17.44 -80.20%
  QoQ % 162.86% -1,650.00% -107.14% -7.55% 202.86% -95.99% -
  Horiz. % 8.83% -14.05% -0.80% 11.24% 12.16% 4.01% 100.00%
DY 1.41 0.43 0.42 0.00 0.00 0.57 0.57 83.01%
  QoQ % 227.91% 2.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 247.37% 75.44% 73.68% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.42 0.93 0.92 0.78 0.93 0.88 0.66 66.74%
  QoQ % 52.69% 1.09% 17.95% -16.13% 5.68% 33.33% -
  Horiz. % 215.15% 140.91% 139.39% 118.18% 140.91% 133.33% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers