Highlights

[PMETAL] QoQ Quarter Result on 2013-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -108.23%    YoY -     -101.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,000,213 897,105 807,611 794,460 795,343 724,243 727,839 23.68%
  QoQ % 11.49% 11.08% 1.66% -0.11% 9.82% -0.49% -
  Horiz. % 137.42% 123.26% 110.96% 109.15% 109.27% 99.51% 100.00%
PBT 83,584 36,389 -4,932 48,368 26,848 35,320 22,911 137.55%
  QoQ % 129.70% 837.81% -110.20% 80.15% -23.99% 54.16% -
  Horiz. % 364.82% 158.83% -21.53% 211.11% 117.18% 154.16% 100.00%
Tax -9,962 -8,956 -35,259 -46,501 -4,027 -8,242 -16,309 -28.07%
  QoQ % -11.23% 74.60% 24.18% -1,054.73% 51.14% 49.46% -
  Horiz. % 61.08% 54.91% 216.19% 285.12% 24.69% 50.54% 100.00%
NP 73,622 27,433 -40,191 1,867 22,821 27,078 6,602 401.35%
  QoQ % 168.37% 168.26% -2,252.70% -91.82% -15.72% 310.15% -
  Horiz. % 1,115.15% 415.53% -608.77% 28.28% 345.67% 410.15% 100.00%
NP to SH 60,026 28,031 -28,679 -1,649 20,041 25,246 5,964 368.14%
  QoQ % 114.14% 197.74% -1,639.18% -108.23% -20.62% 323.31% -
  Horiz. % 1,006.47% 470.00% -480.87% -27.65% 336.03% 423.31% 100.00%
Tax Rate 11.92 % 24.61 % - % 96.14 % 15.00 % 23.34 % 71.18 % -69.72%
  QoQ % -51.56% 0.00% 0.00% 540.93% -35.73% -67.21% -
  Horiz. % 16.75% 34.57% 0.00% 135.07% 21.07% 32.79% 100.00%
Total Cost 926,591 869,672 847,802 792,593 772,522 697,165 721,237 18.23%
  QoQ % 6.54% 2.58% 6.97% 2.60% 10.81% -3.34% -
  Horiz. % 128.47% 120.58% 117.55% 109.89% 107.11% 96.66% 100.00%
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.23%
  QoQ % 33.48% 1.27% -4.28% 0.78% 2.26% 32.41% -
  Horiz. % 176.55% 132.27% 130.61% 136.45% 135.40% 132.41% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 25,940 25,575 5,091 5,153 - - 4,833 207.46%
  QoQ % 1.43% 402.31% -1.19% 0.00% 0.00% 0.00% -
  Horiz. % 536.63% 529.09% 105.33% 106.60% 0.00% 0.00% 100.00%
Div Payout % 43.22 % 91.24 % - % - % - % - % 81.05 % -34.32%
  QoQ % -52.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.33% 112.57% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.23%
  QoQ % 33.48% 1.27% -4.28% 0.78% 2.26% 32.41% -
  Horiz. % 176.55% 132.27% 130.61% 136.45% 135.40% 132.41% 100.00%
NOSH 518,807 511,514 509,157 515,312 507,367 507,967 483,394 4.84%
  QoQ % 1.43% 0.46% -1.19% 1.57% -0.12% 5.08% -
  Horiz. % 107.33% 105.82% 105.33% 106.60% 104.96% 105.08% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.36 % 3.06 % -4.98 % 0.24 % 2.87 % 3.74 % 0.91 % 304.47%
  QoQ % 140.52% 161.45% -2,175.00% -91.64% -23.26% 310.99% -
  Horiz. % 808.79% 336.26% -547.25% 26.37% 315.38% 410.99% 100.00%
ROE 3.52 % 2.19 % -2.27 % -0.13 % 1.53 % 1.97 % 0.62 % 219.26%
  QoQ % 60.73% 196.48% -1,646.15% -108.50% -22.34% 217.74% -
  Horiz. % 567.74% 353.23% -366.13% -20.97% 246.77% 317.74% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 192.79 175.38 158.62 154.17 156.76 142.58 150.57 17.97%
  QoQ % 9.93% 10.57% 2.89% -1.65% 9.95% -5.31% -
  Horiz. % 128.04% 116.48% 105.35% 102.39% 104.11% 94.69% 100.00%
EPS 11.57 5.48 -5.58 -0.32 3.95 4.97 1.23 347.44%
  QoQ % 111.13% 198.21% -1,643.75% -108.10% -20.52% 304.07% -
  Horiz. % 940.65% 445.53% -453.66% -26.02% 321.14% 404.07% 100.00%
DPS 5.00 5.00 1.00 1.00 0.00 0.00 1.00 193.26%
  QoQ % 0.00% 400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 500.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 3.2900 2.5000 2.4800 2.5600 2.5800 2.5200 2.0000 39.48%
  QoQ % 31.60% 0.81% -3.12% -0.78% 2.38% 26.00% -
  Horiz. % 164.50% 125.00% 124.00% 128.00% 129.00% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.77 22.22 20.00 19.67 19.70 17.94 18.02 23.70%
  QoQ % 11.48% 11.10% 1.68% -0.15% 9.81% -0.44% -
  Horiz. % 137.46% 123.31% 110.99% 109.16% 109.32% 99.56% 100.00%
EPS 1.49 0.69 -0.71 -0.04 0.50 0.63 0.15 364.04%
  QoQ % 115.94% 197.18% -1,675.00% -108.00% -20.63% 320.00% -
  Horiz. % 993.33% 460.00% -473.33% -26.67% 333.33% 420.00% 100.00%
DPS 0.64 0.63 0.13 0.13 0.00 0.00 0.12 206.19%
  QoQ % 1.59% 384.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 533.33% 525.00% 108.33% 108.33% 0.00% 0.00% 100.00%
NAPS 0.4227 0.3167 0.3127 0.3267 0.3242 0.3170 0.2394 46.24%
  QoQ % 33.47% 1.28% -4.29% 0.77% 2.27% 32.41% -
  Horiz. % 176.57% 132.29% 130.62% 136.47% 135.42% 132.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 1.9100 -
P/RPS 2.04 1.29 1.46 1.43 1.49 1.23 1.27 37.28%
  QoQ % 58.14% -11.64% 2.10% -4.03% 21.14% -3.15% -
  Horiz. % 160.63% 101.57% 114.96% 112.60% 117.32% 96.85% 100.00%
P/EPS 33.97 41.24 -41.19 -690.63 58.99 35.41 154.81 -63.72%
  QoQ % -17.63% 200.12% 94.04% -1,270.76% 66.59% -77.13% -
  Horiz. % 21.94% 26.64% -26.61% -446.11% 38.10% 22.87% 100.00%
EY 2.94 2.42 -2.43 -0.14 1.70 2.82 0.65 174.26%
  QoQ % 21.49% 199.59% -1,635.71% -108.24% -39.72% 333.85% -
  Horiz. % 452.31% 372.31% -373.85% -21.54% 261.54% 433.85% 100.00%
DY 1.27 2.21 0.43 0.45 0.00 0.00 0.52 81.65%
  QoQ % -42.53% 413.95% -4.44% 0.00% 0.00% 0.00% -
  Horiz. % 244.23% 425.00% 82.69% 86.54% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.90 0.94 0.86 0.90 0.70 0.96 15.44%
  QoQ % 32.22% -4.26% 9.30% -4.44% 28.57% -27.08% -
  Horiz. % 123.96% 93.75% 97.92% 89.58% 93.75% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 1.7600 -
P/RPS 3.16 2.02 1.45 1.53 1.29 1.64 1.17 94.29%
  QoQ % 56.44% 39.31% -5.23% 18.60% -21.34% 40.17% -
  Horiz. % 270.09% 172.65% 123.93% 130.77% 110.26% 140.17% 100.00%
P/EPS 52.72 64.78 -40.83 -737.50 51.14 47.08 142.65 -48.59%
  QoQ % -18.62% 258.66% 94.46% -1,542.12% 8.62% -67.00% -
  Horiz. % 36.96% 45.41% -28.62% -517.00% 35.85% 33.00% 100.00%
EY 1.90 1.54 -2.45 -0.14 1.96 2.12 0.70 94.94%
  QoQ % 23.38% 162.86% -1,650.00% -107.14% -7.55% 202.86% -
  Horiz. % 271.43% 220.00% -350.00% -20.00% 280.00% 302.86% 100.00%
DY 0.82 1.41 0.43 0.42 0.00 0.00 0.57 27.52%
  QoQ % -41.84% 227.91% 2.38% 0.00% 0.00% 0.00% -
  Horiz. % 143.86% 247.37% 75.44% 73.68% 0.00% 0.00% 100.00%
P/NAPS 1.85 1.42 0.93 0.92 0.78 0.93 0.88 64.33%
  QoQ % 30.28% 52.69% 1.09% 17.95% -16.13% 5.68% -
  Horiz. % 210.23% 161.36% 105.68% 104.55% 88.64% 105.68% 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