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 - 4,021,870
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.55 26.25 28.21 25.58 24.87 22.31 20.08 11.24%
  QoQ % -10.29% -6.95% 10.28% 2.85% 11.47% 11.11% -
  Horiz. % 117.28% 130.73% 140.49% 127.39% 123.85% 111.11% 100.00%
EPS 0.61 1.07 1.04 2.06 1.49 0.70 -0.71 -
  QoQ % -42.99% 2.88% -49.51% 38.26% 112.86% 198.59% -
  Horiz. % -85.92% -150.70% -146.48% -290.14% -209.86% -98.59% 100.00%
DPS 0.48 0.90 0.64 0.39 0.64 0.64 0.13 139.46%
  QoQ % -46.67% 40.62% 64.10% -39.06% 0.00% 392.31% -
  Horiz. % 369.23% 692.31% 492.31% 300.00% 492.31% 492.31% 100.00%
NAPS 0.5150 0.4794 0.3632 0.4482 0.4244 0.3180 0.3140 39.20%
  QoQ % 7.43% 31.99% -18.96% 5.61% 33.46% 1.27% -
  Horiz. % 164.01% 152.68% 115.67% 142.74% 135.16% 101.27% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers