Highlights

[PMETAL] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     114.14%    YoY -     199.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,055,860 1,134,577 1,028,700 1,000,213 897,105 807,611 794,460 20.90%
  QoQ % -6.94% 10.29% 2.85% 11.49% 11.08% 1.66% -
  Horiz. % 132.90% 142.81% 129.48% 125.90% 112.92% 101.66% 100.00%
PBT 70,157 60,759 116,255 83,584 36,389 -4,932 48,368 28.17%
  QoQ % 15.47% -47.74% 39.09% 129.70% 837.81% -110.20% -
  Horiz. % 145.05% 125.62% 240.36% 172.81% 75.23% -10.20% 100.00%
Tax -12,946 -1,146 -10,343 -9,962 -8,956 -35,259 -46,501 -57.40%
  QoQ % -1,029.67% 88.92% -3.82% -11.23% 74.60% 24.18% -
  Horiz. % 27.84% 2.46% 22.24% 21.42% 19.26% 75.82% 100.00%
NP 57,211 59,613 105,912 73,622 27,433 -40,191 1,867 881.29%
  QoQ % -4.03% -43.71% 43.86% 168.37% 168.26% -2,252.70% -
  Horiz. % 3,064.33% 3,192.98% 5,672.84% 3,943.33% 1,469.36% -2,152.70% 100.00%
NP to SH 43,137 42,023 82,653 60,026 28,031 -28,679 -1,649 -
  QoQ % 2.65% -49.16% 37.70% 114.14% 197.74% -1,639.18% -
  Horiz. % -2,615.95% -2,548.39% -5,012.31% -3,640.15% -1,699.88% 1,739.18% 100.00%
Tax Rate 18.45 % 1.89 % 8.90 % 11.92 % 24.61 % - % 96.14 % -66.76%
  QoQ % 876.19% -78.76% -25.34% -51.56% 0.00% 0.00% -
  Horiz. % 19.19% 1.97% 9.26% 12.40% 25.60% 0.00% 100.00%
Total Cost 998,649 1,074,964 922,788 926,591 869,672 847,802 792,593 16.67%
  QoQ % -7.10% 16.49% -0.41% 6.54% 2.58% 6.97% -
  Horiz. % 126.00% 135.63% 116.43% 116.91% 109.72% 106.97% 100.00%
Net Worth 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
  QoQ % 32.00% -18.98% 5.62% 33.48% 1.27% -4.28% -
  Horiz. % 146.14% 110.72% 136.66% 129.39% 96.94% 95.72% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 36,148 25,623 15,813 25,940 25,575 5,091 5,153 266.88%
  QoQ % 41.07% 62.04% -39.04% 1.43% 402.31% -1.19% -
  Horiz. % 701.48% 497.25% 306.88% 503.39% 496.31% 98.81% 100.00%
Div Payout % 83.80 % 60.98 % 19.13 % 43.22 % 91.24 % - % - % -
  QoQ % 37.42% 218.77% -55.74% -52.63% 0.00% 0.00% -
  Horiz. % 91.85% 66.83% 20.97% 47.37% 100.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
  QoQ % 32.00% -18.98% 5.62% 33.48% 1.27% -4.28% -
  Horiz. % 146.14% 110.72% 136.66% 129.39% 96.94% 95.72% 100.00%
NOSH 1,204,944 854,126 527,123 518,807 511,514 509,157 515,312 76.26%
  QoQ % 41.07% 62.04% 1.60% 1.43% 0.46% -1.19% -
  Horiz. % 233.83% 165.75% 102.29% 100.68% 99.26% 98.81% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.42 % 5.25 % 10.30 % 7.36 % 3.06 % -4.98 % 0.24 % 700.48%
  QoQ % 3.24% -49.03% 39.95% 140.52% 161.45% -2,175.00% -
  Horiz. % 2,258.33% 2,187.50% 4,291.67% 3,066.67% 1,275.00% -2,075.00% 100.00%
ROE 2.24 % 2.88 % 4.58 % 3.52 % 2.19 % -2.27 % -0.13 % -
  QoQ % -22.22% -37.12% 30.11% 60.73% 196.48% -1,646.15% -
  Horiz. % -1,723.08% -2,215.38% -3,523.08% -2,707.69% -1,684.62% 1,746.15% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.63 132.83 195.15 192.79 175.38 158.62 154.17 -31.41%
  QoQ % -34.03% -31.93% 1.22% 9.93% 10.57% 2.89% -
  Horiz. % 56.84% 86.16% 126.58% 125.05% 113.76% 102.89% 100.00%
EPS 3.58 4.92 15.68 11.57 5.48 -5.58 -0.32 -
  QoQ % -27.24% -68.62% 35.52% 111.13% 198.21% -1,643.75% -
  Horiz. % -1,118.75% -1,537.50% -4,900.00% -3,615.62% -1,712.50% 1,743.75% 100.00%
DPS 3.00 3.00 3.00 5.00 5.00 1.00 1.00 108.15%
  QoQ % 0.00% 0.00% -40.00% 0.00% 400.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 500.00% 500.00% 100.00% 100.00%
NAPS 1.6000 1.7100 3.4200 3.2900 2.5000 2.4800 2.5600 -26.92%
  QoQ % -6.43% -50.00% 3.95% 31.60% 0.81% -3.12% -
  Horiz. % 62.50% 66.80% 133.59% 128.52% 97.66% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.15 28.10 25.47 24.77 22.22 20.00 19.67 20.93%
  QoQ % -6.94% 10.33% 2.83% 11.48% 11.10% 1.68% -
  Horiz. % 132.94% 142.86% 129.49% 125.93% 112.96% 101.68% 100.00%
EPS 1.07 1.04 2.05 1.49 0.69 -0.71 -0.04 -
  QoQ % 2.88% -49.27% 37.58% 115.94% 197.18% -1,675.00% -
  Horiz. % -2,675.00% -2,600.00% -5,125.00% -3,725.00% -1,725.00% 1,775.00% 100.00%
DPS 0.90 0.63 0.39 0.64 0.63 0.13 0.13 263.67%
  QoQ % 42.86% 61.54% -39.06% 1.59% 384.62% 0.00% -
  Horiz. % 692.31% 484.62% 300.00% 492.31% 484.62% 100.00% 100.00%
NAPS 0.4774 0.3617 0.4464 0.4227 0.3167 0.3127 0.3267 28.80%
  QoQ % 31.99% -18.97% 5.61% 33.47% 1.28% -4.29% -
  Horiz. % 146.13% 110.71% 136.64% 129.38% 96.94% 95.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.3100 2.5900 6.2500 3.9300 2.2600 2.3200 2.2100 -
P/RPS 3.78 1.95 3.20 2.04 1.29 1.46 1.43 91.29%
  QoQ % 93.85% -39.06% 56.86% 58.14% -11.64% 2.10% -
  Horiz. % 264.34% 136.36% 223.78% 142.66% 90.21% 102.10% 100.00%
P/EPS 92.46 52.64 39.86 33.97 41.24 -41.19 -690.63 -
  QoQ % 75.65% 32.06% 17.34% -17.63% 200.12% 94.04% -
  Horiz. % -13.39% -7.62% -5.77% -4.92% -5.97% 5.96% 100.00%
EY 1.08 1.90 2.51 2.94 2.42 -2.43 -0.14 -
  QoQ % -43.16% -24.30% -14.63% 21.49% 199.59% -1,635.71% -
  Horiz. % -771.43% -1,357.14% -1,792.86% -2,100.00% -1,728.57% 1,735.71% 100.00%
DY 0.91 1.16 0.48 1.27 2.21 0.43 0.45 59.98%
  QoQ % -21.55% 141.67% -62.20% -42.53% 413.95% -4.44% -
  Horiz. % 202.22% 257.78% 106.67% 282.22% 491.11% 95.56% 100.00%
P/NAPS 2.07 1.51 1.83 1.19 0.90 0.94 0.86 79.70%
  QoQ % 37.09% -17.49% 53.78% 32.22% -4.26% 9.30% -
  Horiz. % 240.70% 175.58% 212.79% 138.37% 104.65% 109.30% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 -
Price 2.8500 2.9300 6.8500 6.1000 3.5500 2.3000 2.3600 -
P/RPS 3.25 2.21 3.51 3.16 2.02 1.45 1.53 65.32%
  QoQ % 47.06% -37.04% 11.08% 56.44% 39.31% -5.23% -
  Horiz. % 212.42% 144.44% 229.41% 206.54% 132.03% 94.77% 100.00%
P/EPS 79.61 59.55 43.69 52.72 64.78 -40.83 -737.50 -
  QoQ % 33.69% 36.30% -17.13% -18.62% 258.66% 94.46% -
  Horiz. % -10.79% -8.07% -5.92% -7.15% -8.78% 5.54% 100.00%
EY 1.26 1.68 2.29 1.90 1.54 -2.45 -0.14 -
  QoQ % -25.00% -26.64% 20.53% 23.38% 162.86% -1,650.00% -
  Horiz. % -900.00% -1,200.00% -1,635.71% -1,357.14% -1,100.00% 1,750.00% 100.00%
DY 1.05 1.02 0.44 0.82 1.41 0.43 0.42 84.30%
  QoQ % 2.94% 131.82% -46.34% -41.84% 227.91% 2.38% -
  Horiz. % 250.00% 242.86% 104.76% 195.24% 335.71% 102.38% 100.00%
P/NAPS 1.78 1.71 2.00 1.85 1.42 0.93 0.92 55.33%
  QoQ % 4.09% -14.50% 8.11% 30.28% 52.69% 1.09% -
  Horiz. % 193.48% 185.87% 217.39% 201.09% 154.35% 101.09% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers