Highlights

[PMETAL] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -95.62%    YoY -     -77.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 794,460 795,343 724,243 727,839 609,135 522,385 525,061 31.76%
  QoQ % -0.11% 9.82% -0.49% 19.49% 16.61% -0.51% -
  Horiz. % 151.31% 151.48% 137.94% 138.62% 116.01% 99.49% 100.00%
PBT 48,368 26,848 35,320 22,911 20,489 23,978 32,766 29.61%
  QoQ % 80.15% -23.99% 54.16% 11.82% -14.55% -26.82% -
  Horiz. % 147.62% 81.94% 107.79% 69.92% 62.53% 73.18% 100.00%
Tax -46,501 -4,027 -8,242 -16,309 147,655 -3,063 -6,599 267.12%
  QoQ % -1,054.73% 51.14% 49.46% -111.05% 4,920.60% 53.58% -
  Horiz. % 704.67% 61.02% 124.90% 247.14% -2,237.54% 46.42% 100.00%
NP 1,867 22,821 27,078 6,602 168,144 20,915 26,167 -82.77%
  QoQ % -91.82% -15.72% 310.15% -96.07% 703.94% -20.07% -
  Horiz. % 7.13% 87.21% 103.48% 25.23% 642.58% 79.93% 100.00%
NP to SH -1,649 20,041 25,246 5,964 136,093 19,229 22,613 -
  QoQ % -108.23% -20.62% 323.31% -95.62% 607.75% -14.96% -
  Horiz. % -7.29% 88.63% 111.64% 26.37% 601.84% 85.04% 100.00%
Tax Rate 96.14 % 15.00 % 23.34 % 71.18 % -720.65 % 12.77 % 20.14 % 183.24%
  QoQ % 540.93% -35.73% -67.21% 109.88% -5,743.30% -36.59% -
  Horiz. % 477.36% 74.48% 115.89% 353.43% -3,578.20% 63.41% 100.00%
Total Cost 792,593 772,522 697,165 721,237 440,991 501,470 498,894 36.11%
  QoQ % 2.60% 10.81% -3.34% 63.55% -12.06% 0.52% -
  Horiz. % 158.87% 154.85% 139.74% 144.57% 88.39% 100.52% 100.00%
Net Worth 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 17.29%
  QoQ % 0.78% 2.26% 32.41% -18.49% 12.32% 1.71% -
  Horiz. % 127.06% 126.08% 123.29% 93.12% 114.24% 101.71% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,153 - - 4,833 4,459 4,400 - -
  QoQ % 0.00% 0.00% 0.00% 8.41% 1.34% 0.00% -
  Horiz. % 117.11% 0.00% 0.00% 109.86% 101.34% 100.00% -
Div Payout % - % - % - % 81.05 % 3.28 % 22.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 2,371.04% -85.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 354.24% 14.34% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 17.29%
  QoQ % 0.78% 2.26% 32.41% -18.49% 12.32% 1.71% -
  Horiz. % 127.06% 126.08% 123.29% 93.12% 114.24% 101.71% 100.00%
NOSH 515,312 507,367 507,967 483,394 445,914 440,022 439,941 11.11%
  QoQ % 1.57% -0.12% 5.08% 8.41% 1.34% 0.02% -
  Horiz. % 117.13% 115.33% 115.46% 109.88% 101.36% 100.02% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.24 % 2.87 % 3.74 % 0.91 % 27.60 % 4.00 % 4.98 % -86.73%
  QoQ % -91.64% -23.26% 310.99% -96.70% 590.00% -19.68% -
  Horiz. % 4.82% 57.63% 75.10% 18.27% 554.22% 80.32% 100.00%
ROE -0.13 % 1.53 % 1.97 % 0.62 % 11.47 % 1.82 % 2.18 % -
  QoQ % -108.50% -22.34% 217.74% -94.59% 530.22% -16.51% -
  Horiz. % -5.96% 70.18% 90.37% 28.44% 526.15% 83.49% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 154.17 156.76 142.58 150.57 136.60 118.72 119.35 18.59%
  QoQ % -1.65% 9.95% -5.31% 10.23% 15.06% -0.53% -
  Horiz. % 129.17% 131.34% 119.46% 126.16% 114.45% 99.47% 100.00%
EPS -0.32 3.95 4.97 1.23 30.52 4.37 5.14 -
  QoQ % -108.10% -20.52% 304.07% -95.97% 598.40% -14.98% -
  Horiz. % -6.23% 76.85% 96.69% 23.93% 593.77% 85.02% 100.00%
DPS 1.00 0.00 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.5600 2.5800 2.5200 2.0000 2.6600 2.4000 2.3600 5.57%
  QoQ % -0.78% 2.38% 26.00% -24.81% 10.83% 1.69% -
  Horiz. % 108.47% 109.32% 106.78% 84.75% 112.71% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,021,870
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.75 19.78 18.01 18.10 15.15 12.99 13.06 31.72%
  QoQ % -0.15% 9.83% -0.50% 19.47% 16.63% -0.54% -
  Horiz. % 151.23% 151.45% 137.90% 138.59% 116.00% 99.46% 100.00%
EPS -0.04 0.50 0.63 0.15 3.38 0.48 0.56 -
  QoQ % -108.00% -20.63% 320.00% -95.56% 604.17% -14.29% -
  Horiz. % -7.14% 89.29% 112.50% 26.79% 603.57% 85.71% 100.00%
DPS 0.13 0.00 0.00 0.12 0.11 0.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 9.09% 0.00% 0.00% -
  Horiz. % 118.18% 0.00% 0.00% 109.09% 100.00% 100.00% -
NAPS 0.3280 0.3255 0.3183 0.2404 0.2949 0.2626 0.2582 17.28%
  QoQ % 0.77% 2.26% 32.40% -18.48% 12.30% 1.70% -
  Horiz. % 127.03% 126.07% 123.28% 93.11% 114.21% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.2100 2.3300 1.7600 1.9100 1.6400 1.8400 2.0600 -
P/RPS 1.43 1.49 1.23 1.27 1.20 1.55 1.73 -11.91%
  QoQ % -4.03% 21.14% -3.15% 5.83% -22.58% -10.40% -
  Horiz. % 82.66% 86.13% 71.10% 73.41% 69.36% 89.60% 100.00%
P/EPS -690.63 58.99 35.41 154.81 5.37 42.11 40.08 -
  QoQ % -1,270.76% 66.59% -77.13% 2,782.87% -87.25% 5.06% -
  Horiz. % -1,723.13% 147.18% 88.35% 386.25% 13.40% 105.06% 100.00%
EY -0.14 1.70 2.82 0.65 18.61 2.38 2.50 -
  QoQ % -108.24% -39.72% 333.85% -96.51% 681.93% -4.80% -
  Horiz. % -5.60% 68.00% 112.80% 26.00% 744.40% 95.20% 100.00%
DY 0.45 0.00 0.00 0.52 0.61 0.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.75% 12.96% 0.00% -
  Horiz. % 83.33% 0.00% 0.00% 96.30% 112.96% 100.00% -
P/NAPS 0.86 0.90 0.70 0.96 0.62 0.77 0.87 -0.77%
  QoQ % -4.44% 28.57% -27.08% 54.84% -19.48% -11.49% -
  Horiz. % 98.85% 103.45% 80.46% 110.34% 71.26% 88.51% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 -
Price 2.3600 2.0200 2.3400 1.7600 1.7500 1.7000 1.8700 -
P/RPS 1.53 1.29 1.64 1.17 1.28 1.43 1.57 -1.70%
  QoQ % 18.60% -21.34% 40.17% -8.59% -10.49% -8.92% -
  Horiz. % 97.45% 82.17% 104.46% 74.52% 81.53% 91.08% 100.00%
P/EPS -737.50 51.14 47.08 142.65 5.73 38.90 36.38 -
  QoQ % -1,542.12% 8.62% -67.00% 2,389.53% -85.27% 6.93% -
  Horiz. % -2,027.21% 140.57% 129.41% 392.11% 15.75% 106.93% 100.00%
EY -0.14 1.96 2.12 0.70 17.44 2.57 2.75 -
  QoQ % -107.14% -7.55% 202.86% -95.99% 578.60% -6.55% -
  Horiz. % -5.09% 71.27% 77.09% 25.45% 634.18% 93.45% 100.00%
DY 0.42 0.00 0.00 0.57 0.57 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -3.39% 0.00% -
  Horiz. % 71.19% 0.00% 0.00% 96.61% 96.61% 100.00% -
P/NAPS 0.92 0.78 0.93 0.88 0.66 0.71 0.79 10.68%
  QoQ % 17.95% -16.13% 5.68% 33.33% -7.04% -10.13% -
  Horiz. % 116.46% 98.73% 117.72% 111.39% 83.54% 89.87% 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