Highlights

[PMETAL] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1,639.18%    YoY -     -580.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,028,700 1,000,213 897,105 807,611 794,460 795,343 724,243 26.33%
  QoQ % 2.85% 11.49% 11.08% 1.66% -0.11% 9.82% -
  Horiz. % 142.04% 138.10% 123.87% 111.51% 109.70% 109.82% 100.00%
PBT 116,255 83,584 36,389 -4,932 48,368 26,848 35,320 121.11%
  QoQ % 39.09% 129.70% 837.81% -110.20% 80.15% -23.99% -
  Horiz. % 329.15% 236.65% 103.03% -13.96% 136.94% 76.01% 100.00%
Tax -10,343 -9,962 -8,956 -35,259 -46,501 -4,027 -8,242 16.33%
  QoQ % -3.82% -11.23% 74.60% 24.18% -1,054.73% 51.14% -
  Horiz. % 125.49% 120.87% 108.66% 427.80% 564.20% 48.86% 100.00%
NP 105,912 73,622 27,433 -40,191 1,867 22,821 27,078 148.04%
  QoQ % 43.86% 168.37% 168.26% -2,252.70% -91.82% -15.72% -
  Horiz. % 391.14% 271.89% 101.31% -148.43% 6.89% 84.28% 100.00%
NP to SH 82,653 60,026 28,031 -28,679 -1,649 20,041 25,246 120.33%
  QoQ % 37.70% 114.14% 197.74% -1,639.18% -108.23% -20.62% -
  Horiz. % 327.39% 237.76% 111.03% -113.60% -6.53% 79.38% 100.00%
Tax Rate 8.90 % 11.92 % 24.61 % - % 96.14 % 15.00 % 23.34 % -47.38%
  QoQ % -25.34% -51.56% 0.00% 0.00% 540.93% -35.73% -
  Horiz. % 38.13% 51.07% 105.44% 0.00% 411.91% 64.27% 100.00%
Total Cost 922,788 926,591 869,672 847,802 792,593 772,522 697,165 20.53%
  QoQ % -0.41% 6.54% 2.58% 6.97% 2.60% 10.81% -
  Horiz. % 132.36% 132.91% 124.74% 121.61% 113.69% 110.81% 100.00%
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.62%
  QoQ % 5.62% 33.48% 1.27% -4.28% 0.78% 2.26% -
  Horiz. % 140.83% 133.34% 99.90% 98.64% 103.06% 102.26% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,813 25,940 25,575 5,091 5,153 - - -
  QoQ % -39.04% 1.43% 402.31% -1.19% 0.00% 0.00% -
  Horiz. % 306.88% 503.39% 496.31% 98.81% 100.00% - -
Div Payout % 19.13 % 43.22 % 91.24 % - % - % - % - % -
  QoQ % -55.74% -52.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.97% 47.37% 100.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.62%
  QoQ % 5.62% 33.48% 1.27% -4.28% 0.78% 2.26% -
  Horiz. % 140.83% 133.34% 99.90% 98.64% 103.06% 102.26% 100.00%
NOSH 527,123 518,807 511,514 509,157 515,312 507,367 507,967 2.50%
  QoQ % 1.60% 1.43% 0.46% -1.19% 1.57% -0.12% -
  Horiz. % 103.77% 102.13% 100.70% 100.23% 101.45% 99.88% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.30 % 7.36 % 3.06 % -4.98 % 0.24 % 2.87 % 3.74 % 96.36%
  QoQ % 39.95% 140.52% 161.45% -2,175.00% -91.64% -23.26% -
  Horiz. % 275.40% 196.79% 81.82% -133.16% 6.42% 76.74% 100.00%
ROE 4.58 % 3.52 % 2.19 % -2.27 % -0.13 % 1.53 % 1.97 % 75.41%
  QoQ % 30.11% 60.73% 196.48% -1,646.15% -108.50% -22.34% -
  Horiz. % 232.49% 178.68% 111.17% -115.23% -6.60% 77.66% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 195.15 192.79 175.38 158.62 154.17 156.76 142.58 23.25%
  QoQ % 1.22% 9.93% 10.57% 2.89% -1.65% 9.95% -
  Horiz. % 136.87% 135.22% 123.00% 111.25% 108.13% 109.95% 100.00%
EPS 15.68 11.57 5.48 -5.58 -0.32 3.95 4.97 114.96%
  QoQ % 35.52% 111.13% 198.21% -1,643.75% -108.10% -20.52% -
  Horiz. % 315.49% 232.80% 110.26% -112.27% -6.44% 79.48% 100.00%
DPS 3.00 5.00 5.00 1.00 1.00 0.00 0.00 -
  QoQ % -40.00% 0.00% 400.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 500.00% 500.00% 100.00% 100.00% - -
NAPS 3.4200 3.2900 2.5000 2.4800 2.5600 2.5800 2.5200 22.56%
  QoQ % 3.95% 31.60% 0.81% -3.12% -0.78% 2.38% -
  Horiz. % 135.71% 130.56% 99.21% 98.41% 101.59% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,021,870
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.58 24.87 22.31 20.08 19.75 19.78 18.01 26.33%
  QoQ % 2.85% 11.47% 11.11% 1.67% -0.15% 9.83% -
  Horiz. % 142.03% 138.09% 123.88% 111.49% 109.66% 109.83% 100.00%
EPS 2.06 1.49 0.70 -0.71 -0.04 0.50 0.63 120.14%
  QoQ % 38.26% 112.86% 198.59% -1,675.00% -108.00% -20.63% -
  Horiz. % 326.98% 236.51% 111.11% -112.70% -6.35% 79.37% 100.00%
DPS 0.39 0.64 0.64 0.13 0.13 0.00 0.00 -
  QoQ % -39.06% 0.00% 392.31% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 492.31% 492.31% 100.00% 100.00% - -
NAPS 0.4482 0.4244 0.3180 0.3140 0.3280 0.3255 0.3183 25.60%
  QoQ % 5.61% 33.46% 1.27% -4.27% 0.77% 2.26% -
  Horiz. % 140.81% 133.33% 99.91% 98.65% 103.05% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.2500 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 -
P/RPS 3.20 2.04 1.29 1.46 1.43 1.49 1.23 89.05%
  QoQ % 56.86% 58.14% -11.64% 2.10% -4.03% 21.14% -
  Horiz. % 260.16% 165.85% 104.88% 118.70% 116.26% 121.14% 100.00%
P/EPS 39.86 33.97 41.24 -41.19 -690.63 58.99 35.41 8.20%
  QoQ % 17.34% -17.63% 200.12% 94.04% -1,270.76% 66.59% -
  Horiz. % 112.57% 95.93% 116.46% -116.32% -1,950.38% 166.59% 100.00%
EY 2.51 2.94 2.42 -2.43 -0.14 1.70 2.82 -7.46%
  QoQ % -14.63% 21.49% 199.59% -1,635.71% -108.24% -39.72% -
  Horiz. % 89.01% 104.26% 85.82% -86.17% -4.96% 60.28% 100.00%
DY 0.48 1.27 2.21 0.43 0.45 0.00 0.00 -
  QoQ % -62.20% -42.53% 413.95% -4.44% 0.00% 0.00% -
  Horiz. % 106.67% 282.22% 491.11% 95.56% 100.00% - -
P/NAPS 1.83 1.19 0.90 0.94 0.86 0.90 0.70 89.66%
  QoQ % 53.78% 32.22% -4.26% 9.30% -4.44% 28.57% -
  Horiz. % 261.43% 170.00% 128.57% 134.29% 122.86% 128.57% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 6.8500 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 -
P/RPS 3.51 3.16 2.02 1.45 1.53 1.29 1.64 66.00%
  QoQ % 11.08% 56.44% 39.31% -5.23% 18.60% -21.34% -
  Horiz. % 214.02% 192.68% 123.17% 88.41% 93.29% 78.66% 100.00%
P/EPS 43.69 52.72 64.78 -40.83 -737.50 51.14 47.08 -4.86%
  QoQ % -17.13% -18.62% 258.66% 94.46% -1,542.12% 8.62% -
  Horiz. % 92.80% 111.98% 137.60% -86.72% -1,566.48% 108.62% 100.00%
EY 2.29 1.90 1.54 -2.45 -0.14 1.96 2.12 5.27%
  QoQ % 20.53% 23.38% 162.86% -1,650.00% -107.14% -7.55% -
  Horiz. % 108.02% 89.62% 72.64% -115.57% -6.60% 92.45% 100.00%
DY 0.44 0.82 1.41 0.43 0.42 0.00 0.00 -
  QoQ % -46.34% -41.84% 227.91% 2.38% 0.00% 0.00% -
  Horiz. % 104.76% 195.24% 335.71% 102.38% 100.00% - -
P/NAPS 2.00 1.85 1.42 0.93 0.92 0.78 0.93 66.53%
  QoQ % 8.11% 30.28% 52.69% 1.09% 17.95% -16.13% -
  Horiz. % 215.05% 198.92% 152.69% 100.00% 98.92% 83.87% 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