Highlights

[PMETAL] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -13.43%    YoY -     41.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 522,385 525,061 636,506 581,668 593,255 471,586 386,926 22.18%
  QoQ % -0.51% -17.51% 9.43% -1.95% 25.80% 21.88% -
  Horiz. % 135.01% 135.70% 164.50% 150.33% 153.33% 121.88% 100.00%
PBT 23,978 32,766 27,924 30,068 36,757 33,223 21,797 6.57%
  QoQ % -26.82% 17.34% -7.13% -18.20% 10.64% 52.42% -
  Horiz. % 110.01% 150.32% 128.11% 137.95% 168.63% 152.42% 100.00%
Tax -3,063 -6,599 -415 -6,527 -10,150 -8,847 2,149 -
  QoQ % 53.58% -1,490.12% 93.64% 35.69% -14.73% -511.68% -
  Horiz. % -142.53% -307.07% -19.31% -303.72% -472.31% -411.68% 100.00%
NP 20,915 26,167 27,509 23,541 26,607 24,376 23,946 -8.63%
  QoQ % -20.07% -4.88% 16.86% -11.52% 9.15% 1.80% -
  Horiz. % 87.34% 109.28% 114.88% 98.31% 111.11% 101.80% 100.00%
NP to SH 19,229 22,613 27,044 20,132 23,256 21,489 21,649 -7.61%
  QoQ % -14.96% -16.38% 34.33% -13.43% 8.22% -0.74% -
  Horiz. % 88.82% 104.45% 124.92% 92.99% 107.42% 99.26% 100.00%
Tax Rate 12.77 % 20.14 % 1.49 % 21.71 % 27.61 % 26.63 % -9.86 % -
  QoQ % -36.59% 1,251.68% -93.14% -21.37% 3.68% 370.08% -
  Horiz. % -129.51% -204.26% -15.11% -220.18% -280.02% -270.08% 100.00%
Total Cost 501,470 498,894 608,997 558,127 566,648 447,210 362,980 24.07%
  QoQ % 0.52% -18.08% 9.11% -1.50% 26.71% 23.21% -
  Horiz. % 138.15% 137.44% 167.78% 153.76% 156.11% 123.21% 100.00%
Net Worth 1,056,054 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 82.14%
  QoQ % 1.71% -0.63% 3.35% 20.91% 1.99% 90.68% -
  Horiz. % 245.62% 241.48% 243.02% 235.14% 194.48% 190.68% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,400 - 4,390 - 4,355 - 4,299 1.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.34% 0.00% 102.11% 0.00% 101.29% 0.00% 100.00%
Div Payout % 22.88 % - % 16.23 % - % 18.73 % - % 19.86 % 9.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.21% 0.00% 81.72% 0.00% 94.31% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,056,054 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 82.14%
  QoQ % 1.71% -0.63% 3.35% 20.91% 1.99% 90.68% -
  Horiz. % 245.62% 241.48% 243.02% 235.14% 194.48% 190.68% 100.00%
NOSH 440,022 439,941 439,025 439,563 435,505 431,506 429,956 1.56%
  QoQ % 0.02% 0.21% -0.12% 0.93% 0.93% 0.36% -
  Horiz. % 102.34% 102.32% 102.11% 102.23% 101.29% 100.36% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.00 % 4.98 % 4.32 % 4.05 % 4.48 % 5.17 % 6.19 % -25.28%
  QoQ % -19.68% 15.28% 6.67% -9.60% -13.35% -16.48% -
  Horiz. % 64.62% 80.45% 69.79% 65.43% 72.37% 83.52% 100.00%
ROE 1.82 % 2.18 % 2.59 % 1.99 % 2.78 % 2.62 % 5.04 % -49.32%
  QoQ % -16.51% -15.83% 30.15% -28.42% 6.11% -48.02% -
  Horiz. % 36.11% 43.25% 51.39% 39.48% 55.16% 51.98% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 118.72 119.35 144.98 132.33 136.22 109.29 89.99 20.31%
  QoQ % -0.53% -17.68% 9.56% -2.86% 24.64% 21.45% -
  Horiz. % 131.93% 132.63% 161.11% 147.05% 151.37% 121.45% 100.00%
EPS 4.37 5.14 6.16 4.58 5.34 4.98 5.25 -11.52%
  QoQ % -14.98% -16.56% 34.50% -14.23% 7.23% -5.14% -
  Horiz. % 83.24% 97.90% 117.33% 87.24% 101.71% 94.86% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.4000 2.3600 2.3800 2.3000 1.9200 1.9000 1.0000 79.35%
  QoQ % 1.69% -0.84% 3.48% 19.79% 1.05% 90.00% -
  Horiz. % 240.00% 236.00% 238.00% 230.00% 192.00% 190.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.94 13.00 15.76 14.40 14.69 11.68 9.58 22.22%
  QoQ % -0.46% -17.51% 9.44% -1.97% 25.77% 21.92% -
  Horiz. % 135.07% 135.70% 164.51% 150.31% 153.34% 121.92% 100.00%
EPS 0.48 0.56 0.67 0.50 0.58 0.53 0.54 -7.56%
  QoQ % -14.29% -16.42% 34.00% -13.79% 9.43% -1.85% -
  Horiz. % 88.89% 103.70% 124.07% 92.59% 107.41% 98.15% 100.00%
DPS 0.11 0.00 0.11 0.00 0.11 0.00 0.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2615 0.2571 0.2588 0.2504 0.2071 0.2030 0.1065 82.10%
  QoQ % 1.71% -0.66% 3.35% 20.91% 2.02% 90.61% -
  Horiz. % 245.54% 241.41% 243.00% 235.12% 194.46% 190.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8400 2.0600 1.7600 1.5500 2.2100 2.3300 2.6200 -
P/RPS 1.55 1.73 1.21 1.17 1.62 2.13 2.91 -34.32%
  QoQ % -10.40% 42.98% 3.42% -27.78% -23.94% -26.80% -
  Horiz. % 53.26% 59.45% 41.58% 40.21% 55.67% 73.20% 100.00%
P/EPS 42.11 40.08 28.57 33.84 41.39 46.79 52.03 -13.16%
  QoQ % 5.06% 40.29% -15.57% -18.24% -11.54% -10.07% -
  Horiz. % 80.93% 77.03% 54.91% 65.04% 79.55% 89.93% 100.00%
EY 2.38 2.50 3.50 2.95 2.42 2.14 1.92 15.41%
  QoQ % -4.80% -28.57% 18.64% 21.90% 13.08% 11.46% -
  Horiz. % 123.96% 130.21% 182.29% 153.65% 126.04% 111.46% 100.00%
DY 0.54 0.00 0.57 0.00 0.45 0.00 0.38 26.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.11% 0.00% 150.00% 0.00% 118.42% 0.00% 100.00%
P/NAPS 0.77 0.87 0.74 0.67 1.15 1.23 2.62 -55.83%
  QoQ % -11.49% 17.57% 10.45% -41.74% -6.50% -53.05% -
  Horiz. % 29.39% 33.21% 28.24% 25.57% 43.89% 46.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 -
Price 1.7000 1.8700 1.9200 1.7300 1.8900 2.3600 2.1500 -
P/RPS 1.43 1.57 1.32 1.31 1.39 2.16 2.39 -29.02%
  QoQ % -8.92% 18.94% 0.76% -5.76% -35.65% -9.62% -
  Horiz. % 59.83% 65.69% 55.23% 54.81% 58.16% 90.38% 100.00%
P/EPS 38.90 36.38 31.17 37.77 35.39 47.39 42.70 -6.03%
  QoQ % 6.93% 16.71% -17.47% 6.73% -25.32% 10.98% -
  Horiz. % 91.10% 85.20% 73.00% 88.45% 82.88% 110.98% 100.00%
EY 2.57 2.75 3.21 2.65 2.83 2.11 2.34 6.46%
  QoQ % -6.55% -14.33% 21.13% -6.36% 34.12% -9.83% -
  Horiz. % 109.83% 117.52% 137.18% 113.25% 120.94% 90.17% 100.00%
DY 0.59 0.00 0.52 0.00 0.53 0.00 0.47 16.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.53% 0.00% 110.64% 0.00% 112.77% 0.00% 100.00%
P/NAPS 0.71 0.79 0.81 0.75 0.98 1.24 2.15 -52.26%
  QoQ % -10.13% -2.47% 8.00% -23.47% -20.97% -42.33% -
  Horiz. % 33.02% 36.74% 37.67% 34.88% 45.58% 57.67% 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
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+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