Highlights

[PMETAL] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     37.70%    YoY -     5,112.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 947,258 1,055,860 1,134,577 1,028,700 1,000,213 897,105 807,611 11.25%
  QoQ % -10.29% -6.94% 10.29% 2.85% 11.49% 11.08% -
  Horiz. % 117.29% 130.74% 140.49% 127.38% 123.85% 111.08% 100.00%
PBT 42,914 70,157 60,759 116,255 83,584 36,389 -4,932 -
  QoQ % -38.83% 15.47% -47.74% 39.09% 129.70% 837.81% -
  Horiz. % -870.11% -1,422.49% -1,231.93% -2,357.16% -1,694.73% -737.81% 100.00%
Tax -10,369 -12,946 -1,146 -10,343 -9,962 -8,956 -35,259 -55.88%
  QoQ % 19.91% -1,029.67% 88.92% -3.82% -11.23% 74.60% -
  Horiz. % 29.41% 36.72% 3.25% 29.33% 28.25% 25.40% 100.00%
NP 32,545 57,211 59,613 105,912 73,622 27,433 -40,191 -
  QoQ % -43.11% -4.03% -43.71% 43.86% 168.37% 168.26% -
  Horiz. % -80.98% -142.35% -148.32% -263.52% -183.18% -68.26% 100.00%
NP to SH 24,726 43,137 42,023 82,653 60,026 28,031 -28,679 -
  QoQ % -42.68% 2.65% -49.16% 37.70% 114.14% 197.74% -
  Horiz. % -86.22% -150.41% -146.53% -288.20% -209.30% -97.74% 100.00%
Tax Rate 24.16 % 18.45 % 1.89 % 8.90 % 11.92 % 24.61 % - % -
  QoQ % 30.95% 876.19% -78.76% -25.34% -51.56% 0.00% -
  Horiz. % 98.17% 74.97% 7.68% 36.16% 48.44% 100.00% -
Total Cost 914,713 998,649 1,074,964 922,788 926,591 869,672 847,802 5.21%
  QoQ % -8.40% -7.10% 16.49% -0.41% 6.54% 2.58% -
  Horiz. % 107.89% 117.79% 126.79% 108.84% 109.29% 102.58% 100.00%
Net Worth 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 39.21%
  QoQ % 7.44% 32.00% -18.98% 5.62% 33.48% 1.27% -
  Horiz. % 164.03% 152.68% 115.67% 142.77% 135.18% 101.27% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,418 36,148 25,623 15,813 25,940 25,575 5,091 144.70%
  QoQ % -46.28% 41.07% 62.04% -39.04% 1.43% 402.31% -
  Horiz. % 381.38% 709.96% 503.26% 310.59% 509.48% 502.31% 100.00%
Div Payout % 78.53 % 83.80 % 60.98 % 19.13 % 43.22 % 91.24 % - % -
  QoQ % -6.29% 37.42% 218.77% -55.74% -52.63% 0.00% -
  Horiz. % 86.07% 91.85% 66.83% 20.97% 47.37% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 39.21%
  QoQ % 7.44% 32.00% -18.98% 5.62% 33.48% 1.27% -
  Horiz. % 164.03% 152.68% 115.67% 142.77% 135.18% 101.27% 100.00%
NOSH 1,294,554 1,204,944 854,126 527,123 518,807 511,514 509,157 86.60%
  QoQ % 7.44% 41.07% 62.04% 1.60% 1.43% 0.46% -
  Horiz. % 254.25% 236.65% 167.75% 103.53% 101.90% 100.46% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.44 % 5.42 % 5.25 % 10.30 % 7.36 % 3.06 % -4.98 % -
  QoQ % -36.53% 3.24% -49.03% 39.95% 140.52% 161.45% -
  Horiz. % -69.08% -108.84% -105.42% -206.83% -147.79% -61.45% 100.00%
ROE 1.19 % 2.24 % 2.88 % 4.58 % 3.52 % 2.19 % -2.27 % -
  QoQ % -46.87% -22.22% -37.12% 30.11% 60.73% 196.48% -
  Horiz. % -52.42% -98.68% -126.87% -201.76% -155.07% -96.48% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.17 87.63 132.83 195.15 192.79 175.38 158.62 -40.38%
  QoQ % -16.50% -34.03% -31.93% 1.22% 9.93% 10.57% -
  Horiz. % 46.13% 55.25% 83.74% 123.03% 121.54% 110.57% 100.00%
EPS 1.91 3.58 4.92 15.68 11.57 5.48 -5.58 -
  QoQ % -46.65% -27.24% -68.62% 35.52% 111.13% 198.21% -
  Horiz. % -34.23% -64.16% -88.17% -281.00% -207.35% -98.21% 100.00%
DPS 1.50 3.00 3.00 3.00 5.00 5.00 1.00 31.13%
  QoQ % -50.00% 0.00% 0.00% -40.00% 0.00% 400.00% -
  Horiz. % 150.00% 300.00% 300.00% 300.00% 500.00% 500.00% 100.00%
NAPS 1.6000 1.6000 1.7100 3.4200 3.2900 2.5000 2.4800 -25.40%
  QoQ % 0.00% -6.43% -50.00% 3.95% 31.60% 0.81% -
  Horiz. % 64.52% 64.52% 68.95% 137.90% 132.66% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.46 26.15 28.10 25.47 24.77 22.22 20.00 11.26%
  QoQ % -10.29% -6.94% 10.33% 2.83% 11.48% 11.10% -
  Horiz. % 117.30% 130.75% 140.50% 127.35% 123.85% 111.10% 100.00%
EPS 0.61 1.07 1.04 2.05 1.49 0.69 -0.71 -
  QoQ % -42.99% 2.88% -49.27% 37.58% 115.94% 197.18% -
  Horiz. % -85.92% -150.70% -146.48% -288.73% -209.86% -97.18% 100.00%
DPS 0.48 0.90 0.63 0.39 0.64 0.63 0.13 139.46%
  QoQ % -46.67% 42.86% 61.54% -39.06% 1.59% 384.62% -
  Horiz. % 369.23% 692.31% 484.62% 300.00% 492.31% 484.62% 100.00%
NAPS 0.5129 0.4774 0.3617 0.4464 0.4227 0.3167 0.3127 39.21%
  QoQ % 7.44% 31.99% -18.97% 5.61% 33.47% 1.28% -
  Horiz. % 164.02% 152.67% 115.67% 142.76% 135.18% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.6000 3.3100 2.5900 6.2500 3.9300 2.2600 2.3200 -
P/RPS 3.55 3.78 1.95 3.20 2.04 1.29 1.46 81.12%
  QoQ % -6.08% 93.85% -39.06% 56.86% 58.14% -11.64% -
  Horiz. % 243.15% 258.90% 133.56% 219.18% 139.73% 88.36% 100.00%
P/EPS 136.13 92.46 52.64 39.86 33.97 41.24 -41.19 -
  QoQ % 47.23% 75.65% 32.06% 17.34% -17.63% 200.12% -
  Horiz. % -330.49% -224.47% -127.80% -96.77% -82.47% -100.12% 100.00%
EY 0.73 1.08 1.90 2.51 2.94 2.42 -2.43 -
  QoQ % -32.41% -43.16% -24.30% -14.63% 21.49% 199.59% -
  Horiz. % -30.04% -44.44% -78.19% -103.29% -120.99% -99.59% 100.00%
DY 0.58 0.91 1.16 0.48 1.27 2.21 0.43 22.15%
  QoQ % -36.26% -21.55% 141.67% -62.20% -42.53% 413.95% -
  Horiz. % 134.88% 211.63% 269.77% 111.63% 295.35% 513.95% 100.00%
P/NAPS 1.62 2.07 1.51 1.83 1.19 0.90 0.94 43.89%
  QoQ % -21.74% 37.09% -17.49% 53.78% 32.22% -4.26% -
  Horiz. % 172.34% 220.21% 160.64% 194.68% 126.60% 95.74% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 -
Price 1.8500 2.8500 2.9300 6.8500 6.1000 3.5500 2.3000 -
P/RPS 2.53 3.25 2.21 3.51 3.16 2.02 1.45 45.08%
  QoQ % -22.15% 47.06% -37.04% 11.08% 56.44% 39.31% -
  Horiz. % 174.48% 224.14% 152.41% 242.07% 217.93% 139.31% 100.00%
P/EPS 96.86 79.61 59.55 43.69 52.72 64.78 -40.83 -
  QoQ % 21.67% 33.69% 36.30% -17.13% -18.62% 258.66% -
  Horiz. % -237.23% -194.98% -145.85% -107.00% -129.12% -158.66% 100.00%
EY 1.03 1.26 1.68 2.29 1.90 1.54 -2.45 -
  QoQ % -18.25% -25.00% -26.64% 20.53% 23.38% 162.86% -
  Horiz. % -42.04% -51.43% -68.57% -93.47% -77.55% -62.86% 100.00%
DY 0.81 1.05 1.02 0.44 0.82 1.41 0.43 52.70%
  QoQ % -22.86% 2.94% 131.82% -46.34% -41.84% 227.91% -
  Horiz. % 188.37% 244.19% 237.21% 102.33% 190.70% 327.91% 100.00%
P/NAPS 1.16 1.78 1.71 2.00 1.85 1.42 0.93 15.92%
  QoQ % -34.83% 4.09% -14.50% 8.11% 30.28% 52.69% -
  Horiz. % 124.73% 191.40% 183.87% 215.05% 198.92% 152.69% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers