Highlights

[PMETAL] QoQ Quarter Result on 2014-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -49.16%    YoY -     246.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,016,321 947,258 1,055,860 1,134,577 1,028,700 1,000,213 897,105 8.67%
  QoQ % 7.29% -10.29% -6.94% 10.29% 2.85% 11.49% -
  Horiz. % 113.29% 105.59% 117.70% 126.47% 114.67% 111.49% 100.00%
PBT 42,292 42,914 70,157 60,759 116,255 83,584 36,389 10.53%
  QoQ % -1.45% -38.83% 15.47% -47.74% 39.09% 129.70% -
  Horiz. % 116.22% 117.93% 192.80% 166.97% 319.48% 229.70% 100.00%
Tax -12,245 -10,369 -12,946 -1,146 -10,343 -9,962 -8,956 23.16%
  QoQ % -18.09% 19.91% -1,029.67% 88.92% -3.82% -11.23% -
  Horiz. % 136.72% 115.78% 144.55% 12.80% 115.49% 111.23% 100.00%
NP 30,047 32,545 57,211 59,613 105,912 73,622 27,433 6.25%
  QoQ % -7.68% -43.11% -4.03% -43.71% 43.86% 168.37% -
  Horiz. % 109.53% 118.63% 208.55% 217.30% 386.08% 268.37% 100.00%
NP to SH 29,508 24,726 43,137 42,023 82,653 60,026 28,031 3.48%
  QoQ % 19.34% -42.68% 2.65% -49.16% 37.70% 114.14% -
  Horiz. % 105.27% 88.21% 153.89% 149.92% 294.86% 214.14% 100.00%
Tax Rate 28.95 % 24.16 % 18.45 % 1.89 % 8.90 % 11.92 % 24.61 % 11.42%
  QoQ % 19.83% 30.95% 876.19% -78.76% -25.34% -51.56% -
  Horiz. % 117.64% 98.17% 74.97% 7.68% 36.16% 48.44% 100.00%
Total Cost 986,274 914,713 998,649 1,074,964 922,788 926,591 869,672 8.74%
  QoQ % 7.82% -8.40% -7.10% 16.49% -0.41% 6.54% -
  Horiz. % 113.41% 105.18% 114.83% 123.61% 106.11% 106.54% 100.00%
Net Worth 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 28.29%
  QoQ % -10.26% 7.44% 32.00% -18.98% 5.62% 33.48% -
  Horiz. % 145.36% 161.97% 150.76% 114.21% 140.97% 133.48% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 19,498 19,418 36,148 25,623 15,813 25,940 25,575 -16.53%
  QoQ % 0.41% -46.28% 41.07% 62.04% -39.04% 1.43% -
  Horiz. % 76.24% 75.92% 141.34% 100.19% 61.83% 101.43% 100.00%
Div Payout % 66.08 % 78.53 % 83.80 % 60.98 % 19.13 % 43.22 % 91.24 % -19.34%
  QoQ % -15.85% -6.29% 37.42% 218.77% -55.74% -52.63% -
  Horiz. % 72.42% 86.07% 91.85% 66.83% 20.97% 47.37% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 28.29%
  QoQ % -10.26% 7.44% 32.00% -18.98% 5.62% 33.48% -
  Horiz. % 145.36% 161.97% 150.76% 114.21% 140.97% 133.48% 100.00%
NOSH 1,299,911 1,294,554 1,204,944 854,126 527,123 518,807 511,514 86.12%
  QoQ % 0.41% 7.44% 41.07% 62.04% 1.60% 1.43% -
  Horiz. % 254.13% 253.08% 235.56% 166.98% 103.05% 101.43% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.96 % 3.44 % 5.42 % 5.25 % 10.30 % 7.36 % 3.06 % -2.19%
  QoQ % -13.95% -36.53% 3.24% -49.03% 39.95% 140.52% -
  Horiz. % 96.73% 112.42% 177.12% 171.57% 336.60% 240.52% 100.00%
ROE 1.59 % 1.19 % 2.24 % 2.88 % 4.58 % 3.52 % 2.19 % -19.20%
  QoQ % 33.61% -46.87% -22.22% -37.12% 30.11% 60.73% -
  Horiz. % 72.60% 54.34% 102.28% 131.51% 209.13% 160.73% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 78.18 73.17 87.63 132.83 195.15 192.79 175.38 -41.62%
  QoQ % 6.85% -16.50% -34.03% -31.93% 1.22% 9.93% -
  Horiz. % 44.58% 41.72% 49.97% 75.74% 111.27% 109.93% 100.00%
EPS 2.27 1.91 3.58 4.92 15.68 11.57 5.48 -44.40%
  QoQ % 18.85% -46.65% -27.24% -68.62% 35.52% 111.13% -
  Horiz. % 41.42% 34.85% 65.33% 89.78% 286.13% 211.13% 100.00%
DPS 1.50 1.50 3.00 3.00 3.00 5.00 5.00 -55.15%
  QoQ % 0.00% -50.00% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 30.00% 30.00% 60.00% 60.00% 60.00% 100.00% 100.00%
NAPS 1.4300 1.6000 1.6000 1.7100 3.4200 3.2900 2.5000 -31.07%
  QoQ % -10.63% 0.00% -6.43% -50.00% 3.95% 31.60% -
  Horiz. % 57.20% 64.00% 64.00% 68.40% 136.80% 131.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.17 23.46 26.15 28.10 25.47 24.77 22.22 8.66%
  QoQ % 7.29% -10.29% -6.94% 10.33% 2.83% 11.48% -
  Horiz. % 113.28% 105.58% 117.69% 126.46% 114.63% 111.48% 100.00%
EPS 0.73 0.61 1.07 1.04 2.05 1.49 0.69 3.82%
  QoQ % 19.67% -42.99% 2.88% -49.27% 37.58% 115.94% -
  Horiz. % 105.80% 88.41% 155.07% 150.72% 297.10% 215.94% 100.00%
DPS 0.48 0.48 0.90 0.63 0.39 0.64 0.63 -16.57%
  QoQ % 0.00% -46.67% 42.86% 61.54% -39.06% 1.59% -
  Horiz. % 76.19% 76.19% 142.86% 100.00% 61.90% 101.59% 100.00%
NAPS 0.4603 0.5129 0.4774 0.3617 0.4464 0.4227 0.3167 28.28%
  QoQ % -10.26% 7.44% 31.99% -18.97% 5.61% 33.47% -
  Horiz. % 145.34% 161.95% 150.74% 114.21% 140.95% 133.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.0600 2.6000 3.3100 2.5900 6.2500 3.9300 2.2600 -
P/RPS 2.63 3.55 3.78 1.95 3.20 2.04 1.29 60.71%
  QoQ % -25.92% -6.08% 93.85% -39.06% 56.86% 58.14% -
  Horiz. % 203.88% 275.19% 293.02% 151.16% 248.06% 158.14% 100.00%
P/EPS 90.75 136.13 92.46 52.64 39.86 33.97 41.24 69.10%
  QoQ % -33.34% 47.23% 75.65% 32.06% 17.34% -17.63% -
  Horiz. % 220.05% 330.09% 224.20% 127.64% 96.65% 82.37% 100.00%
EY 1.10 0.73 1.08 1.90 2.51 2.94 2.42 -40.85%
  QoQ % 50.68% -32.41% -43.16% -24.30% -14.63% 21.49% -
  Horiz. % 45.45% 30.17% 44.63% 78.51% 103.72% 121.49% 100.00%
DY 0.73 0.58 0.91 1.16 0.48 1.27 2.21 -52.18%
  QoQ % 25.86% -36.26% -21.55% 141.67% -62.20% -42.53% -
  Horiz. % 33.03% 26.24% 41.18% 52.49% 21.72% 57.47% 100.00%
P/NAPS 1.44 1.62 2.07 1.51 1.83 1.19 0.90 36.76%
  QoQ % -11.11% -21.74% 37.09% -17.49% 53.78% 32.22% -
  Horiz. % 160.00% 180.00% 230.00% 167.78% 203.33% 132.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 -
Price 2.1100 1.8500 2.8500 2.9300 6.8500 6.1000 3.5500 -
P/RPS 2.70 2.53 3.25 2.21 3.51 3.16 2.02 21.32%
  QoQ % 6.72% -22.15% 47.06% -37.04% 11.08% 56.44% -
  Horiz. % 133.66% 125.25% 160.89% 109.41% 173.76% 156.44% 100.00%
P/EPS 92.95 96.86 79.61 59.55 43.69 52.72 64.78 27.19%
  QoQ % -4.04% 21.67% 33.69% 36.30% -17.13% -18.62% -
  Horiz. % 143.49% 149.52% 122.89% 91.93% 67.44% 81.38% 100.00%
EY 1.08 1.03 1.26 1.68 2.29 1.90 1.54 -21.05%
  QoQ % 4.85% -18.25% -25.00% -26.64% 20.53% 23.38% -
  Horiz. % 70.13% 66.88% 81.82% 109.09% 148.70% 123.38% 100.00%
DY 0.71 0.81 1.05 1.02 0.44 0.82 1.41 -36.68%
  QoQ % -12.35% -22.86% 2.94% 131.82% -46.34% -41.84% -
  Horiz. % 50.35% 57.45% 74.47% 72.34% 31.21% 58.16% 100.00%
P/NAPS 1.48 1.16 1.78 1.71 2.00 1.85 1.42 2.79%
  QoQ % 27.59% -34.83% 4.09% -14.50% 8.11% 30.28% -
  Horiz. % 104.23% 81.69% 125.35% 120.42% 140.85% 130.28% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers