Highlights

[PMETAL] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     607.75%    YoY -     576.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 795,343 724,243 727,839 609,135 522,385 525,061 636,506 16.03%
  QoQ % 9.82% -0.49% 19.49% 16.61% -0.51% -17.51% -
  Horiz. % 124.95% 113.78% 114.35% 95.70% 82.07% 82.49% 100.00%
PBT 26,848 35,320 22,911 20,489 23,978 32,766 27,924 -2.59%
  QoQ % -23.99% 54.16% 11.82% -14.55% -26.82% 17.34% -
  Horiz. % 96.15% 126.49% 82.05% 73.37% 85.87% 117.34% 100.00%
Tax -4,027 -8,242 -16,309 147,655 -3,063 -6,599 -415 355.57%
  QoQ % 51.14% 49.46% -111.05% 4,920.60% 53.58% -1,490.12% -
  Horiz. % 970.36% 1,986.02% 3,929.88% -35,579.52% 738.07% 1,590.12% 100.00%
NP 22,821 27,078 6,602 168,144 20,915 26,167 27,509 -11.72%
  QoQ % -15.72% 310.15% -96.07% 703.94% -20.07% -4.88% -
  Horiz. % 82.96% 98.43% 24.00% 611.23% 76.03% 95.12% 100.00%
NP to SH 20,041 25,246 5,964 136,093 19,229 22,613 27,044 -18.12%
  QoQ % -20.62% 323.31% -95.62% 607.75% -14.96% -16.38% -
  Horiz. % 74.11% 93.35% 22.05% 503.23% 71.10% 83.62% 100.00%
Tax Rate 15.00 % 23.34 % 71.18 % -720.65 % 12.77 % 20.14 % 1.49 % 366.89%
  QoQ % -35.73% -67.21% 109.88% -5,743.30% -36.59% 1,251.68% -
  Horiz. % 1,006.71% 1,566.44% 4,777.18% -48,365.77% 857.05% 1,351.68% 100.00%
Total Cost 772,522 697,165 721,237 440,991 501,470 498,894 608,997 17.20%
  QoQ % 10.81% -3.34% 63.55% -12.06% 0.52% -18.08% -
  Horiz. % 126.85% 114.48% 118.43% 72.41% 82.34% 81.92% 100.00%
Net Worth 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 1,044,881 16.23%
  QoQ % 2.26% 32.41% -18.49% 12.32% 1.71% -0.63% -
  Horiz. % 125.28% 122.51% 92.53% 113.52% 101.07% 99.37% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,833 4,459 4,400 - 4,390 -
  QoQ % 0.00% 0.00% 8.41% 1.34% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.11% 101.57% 100.23% 0.00% 100.00%
Div Payout % - % - % 81.05 % 3.28 % 22.88 % - % 16.23 % -
  QoQ % 0.00% 0.00% 2,371.04% -85.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 499.38% 20.21% 140.97% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 1,044,881 16.23%
  QoQ % 2.26% 32.41% -18.49% 12.32% 1.71% -0.63% -
  Horiz. % 125.28% 122.51% 92.53% 113.52% 101.07% 99.37% 100.00%
NOSH 507,367 507,967 483,394 445,914 440,022 439,941 439,025 10.14%
  QoQ % -0.12% 5.08% 8.41% 1.34% 0.02% 0.21% -
  Horiz. % 115.57% 115.70% 110.11% 101.57% 100.23% 100.21% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.87 % 3.74 % 0.91 % 27.60 % 4.00 % 4.98 % 4.32 % -23.88%
  QoQ % -23.26% 310.99% -96.70% 590.00% -19.68% 15.28% -
  Horiz. % 66.44% 86.57% 21.06% 638.89% 92.59% 115.28% 100.00%
ROE 1.53 % 1.97 % 0.62 % 11.47 % 1.82 % 2.18 % 2.59 % -29.62%
  QoQ % -22.34% 217.74% -94.59% 530.22% -16.51% -15.83% -
  Horiz. % 59.07% 76.06% 23.94% 442.86% 70.27% 84.17% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 156.76 142.58 150.57 136.60 118.72 119.35 144.98 5.35%
  QoQ % 9.95% -5.31% 10.23% 15.06% -0.53% -17.68% -
  Horiz. % 108.13% 98.34% 103.86% 94.22% 81.89% 82.32% 100.00%
EPS 3.95 4.97 1.23 30.52 4.37 5.14 6.16 -25.66%
  QoQ % -20.52% 304.07% -95.97% 598.40% -14.98% -16.56% -
  Horiz. % 64.12% 80.68% 19.97% 495.45% 70.94% 83.44% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 2.5800 2.5200 2.0000 2.6600 2.4000 2.3600 2.3800 5.53%
  QoQ % 2.38% 26.00% -24.81% 10.83% 1.69% -0.84% -
  Horiz. % 108.40% 105.88% 84.03% 111.76% 100.84% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.70 17.94 18.02 15.08 12.94 13.00 15.76 16.06%
  QoQ % 9.81% -0.44% 19.50% 16.54% -0.46% -17.51% -
  Horiz. % 125.00% 113.83% 114.34% 95.69% 82.11% 82.49% 100.00%
EPS 0.50 0.63 0.15 3.37 0.48 0.56 0.67 -17.74%
  QoQ % -20.63% 320.00% -95.55% 602.08% -14.29% -16.42% -
  Horiz. % 74.63% 94.03% 22.39% 502.99% 71.64% 83.58% 100.00%
DPS 0.00 0.00 0.12 0.11 0.11 0.00 0.11 -
  QoQ % 0.00% 0.00% 9.09% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.09% 100.00% 100.00% 0.00% 100.00%
NAPS 0.3242 0.3170 0.2394 0.2937 0.2615 0.2571 0.2588 16.22%
  QoQ % 2.27% 32.41% -18.49% 12.31% 1.71% -0.66% -
  Horiz. % 125.27% 122.49% 92.50% 113.49% 101.04% 99.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.3300 1.7600 1.9100 1.6400 1.8400 2.0600 1.7600 -
P/RPS 1.49 1.23 1.27 1.20 1.55 1.73 1.21 14.90%
  QoQ % 21.14% -3.15% 5.83% -22.58% -10.40% 42.98% -
  Horiz. % 123.14% 101.65% 104.96% 99.17% 128.10% 142.98% 100.00%
P/EPS 58.99 35.41 154.81 5.37 42.11 40.08 28.57 62.22%
  QoQ % 66.59% -77.13% 2,782.87% -87.25% 5.06% 40.29% -
  Horiz. % 206.48% 123.94% 541.86% 18.80% 147.39% 140.29% 100.00%
EY 1.70 2.82 0.65 18.61 2.38 2.50 3.50 -38.24%
  QoQ % -39.72% 333.85% -96.51% 681.93% -4.80% -28.57% -
  Horiz. % 48.57% 80.57% 18.57% 531.71% 68.00% 71.43% 100.00%
DY 0.00 0.00 0.52 0.61 0.54 0.00 0.57 -
  QoQ % 0.00% 0.00% -14.75% 12.96% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.23% 107.02% 94.74% 0.00% 100.00%
P/NAPS 0.90 0.70 0.96 0.62 0.77 0.87 0.74 13.95%
  QoQ % 28.57% -27.08% 54.84% -19.48% -11.49% 17.57% -
  Horiz. % 121.62% 94.59% 129.73% 83.78% 104.05% 117.57% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 -
Price 2.0200 2.3400 1.7600 1.7500 1.7000 1.8700 1.9200 -
P/RPS 1.29 1.64 1.17 1.28 1.43 1.57 1.32 -1.52%
  QoQ % -21.34% 40.17% -8.59% -10.49% -8.92% 18.94% -
  Horiz. % 97.73% 124.24% 88.64% 96.97% 108.33% 118.94% 100.00%
P/EPS 51.14 47.08 142.65 5.73 38.90 36.38 31.17 39.15%
  QoQ % 8.62% -67.00% 2,389.53% -85.27% 6.93% 16.71% -
  Horiz. % 164.07% 151.04% 457.65% 18.38% 124.80% 116.71% 100.00%
EY 1.96 2.12 0.70 17.44 2.57 2.75 3.21 -28.05%
  QoQ % -7.55% 202.86% -95.99% 578.60% -6.55% -14.33% -
  Horiz. % 61.06% 66.04% 21.81% 543.30% 80.06% 85.67% 100.00%
DY 0.00 0.00 0.57 0.57 0.59 0.00 0.52 -
  QoQ % 0.00% 0.00% 0.00% -3.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.62% 109.62% 113.46% 0.00% 100.00%
P/NAPS 0.78 0.93 0.88 0.66 0.71 0.79 0.81 -2.49%
  QoQ % -16.13% 5.68% 33.33% -7.04% -10.13% -2.47% -
  Horiz. % 96.30% 114.81% 108.64% 81.48% 87.65% 97.53% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers