Highlights

[PMETAL] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -0.74%    YoY -     -33.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 636,506 581,668 593,255 471,586 386,926 467,394 449,507 26.02%
  QoQ % 9.43% -1.95% 25.80% 21.88% -17.22% 3.98% -
  Horiz. % 141.60% 129.40% 131.98% 104.91% 86.08% 103.98% 100.00%
PBT 27,924 30,068 36,757 33,223 21,797 19,967 20,965 20.99%
  QoQ % -7.13% -18.20% 10.64% 52.42% 9.17% -4.76% -
  Horiz. % 133.19% 143.42% 175.33% 158.47% 103.97% 95.24% 100.00%
Tax -415 -6,527 -10,150 -8,847 2,149 -5,476 -4,889 -80.60%
  QoQ % 93.64% 35.69% -14.73% -511.68% 139.24% -12.01% -
  Horiz. % 8.49% 133.50% 207.61% 180.96% -43.96% 112.01% 100.00%
NP 27,509 23,541 26,607 24,376 23,946 14,491 16,076 42.92%
  QoQ % 16.86% -11.52% 9.15% 1.80% 65.25% -9.86% -
  Horiz. % 171.12% 146.44% 165.51% 151.63% 148.95% 90.14% 100.00%
NP to SH 27,044 20,132 23,256 21,489 21,649 14,230 15,224 46.52%
  QoQ % 34.33% -13.43% 8.22% -0.74% 52.14% -6.53% -
  Horiz. % 177.64% 132.24% 152.76% 141.15% 142.20% 93.47% 100.00%
Tax Rate 1.49 % 21.71 % 27.61 % 26.63 % -9.86 % 27.43 % 23.32 % -83.94%
  QoQ % -93.14% -21.37% 3.68% 370.08% -135.95% 17.62% -
  Horiz. % 6.39% 93.10% 118.40% 114.19% -42.28% 117.62% 100.00%
Total Cost 608,997 558,127 566,648 447,210 362,980 452,903 433,431 25.37%
  QoQ % 9.11% -1.50% 26.71% 23.21% -19.85% 4.49% -
  Horiz. % 140.51% 128.77% 130.74% 103.18% 83.75% 104.49% 100.00%
Net Worth 1,044,881 1,010,995 836,170 819,861 429,956 784,364 742,813 25.46%
  QoQ % 3.35% 20.91% 1.99% 90.68% -45.18% 5.59% -
  Horiz. % 140.67% 136.10% 112.57% 110.37% 57.88% 105.59% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,390 - 4,355 - 4,299 - 3,677 12.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.39% 0.00% 118.43% 0.00% 116.92% 0.00% 100.00%
Div Payout % 16.23 % - % 18.73 % - % 19.86 % - % 24.15 % -23.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.20% 0.00% 77.56% 0.00% 82.24% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,044,881 1,010,995 836,170 819,861 429,956 784,364 742,813 25.46%
  QoQ % 3.35% 20.91% 1.99% 90.68% -45.18% 5.59% -
  Horiz. % 140.67% 136.10% 112.57% 110.37% 57.88% 105.59% 100.00%
NOSH 439,025 439,563 435,505 431,506 429,956 428,614 367,729 12.50%
  QoQ % -0.12% 0.93% 0.93% 0.36% 0.31% 16.56% -
  Horiz. % 119.39% 119.53% 118.43% 117.34% 116.92% 116.56% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.32 % 4.05 % 4.48 % 5.17 % 6.19 % 3.10 % 3.58 % 13.31%
  QoQ % 6.67% -9.60% -13.35% -16.48% 99.68% -13.41% -
  Horiz. % 120.67% 113.13% 125.14% 144.41% 172.91% 86.59% 100.00%
ROE 2.59 % 1.99 % 2.78 % 2.62 % 5.04 % 1.81 % 2.05 % 16.82%
  QoQ % 30.15% -28.42% 6.11% -48.02% 178.45% -11.71% -
  Horiz. % 126.34% 97.07% 135.61% 127.80% 245.85% 88.29% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 144.98 132.33 136.22 109.29 89.99 109.05 122.24 12.01%
  QoQ % 9.56% -2.86% 24.64% 21.45% -17.48% -10.79% -
  Horiz. % 118.60% 108.25% 111.44% 89.41% 73.62% 89.21% 100.00%
EPS 6.16 4.58 5.34 4.98 5.25 3.32 4.14 30.24%
  QoQ % 34.50% -14.23% 7.23% -5.14% 58.13% -19.81% -
  Horiz. % 148.79% 110.63% 128.99% 120.29% 126.81% 80.19% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.3800 2.3000 1.9200 1.9000 1.0000 1.8300 2.0200 11.52%
  QoQ % 3.48% 19.79% 1.05% 90.00% -45.36% -9.41% -
  Horiz. % 117.82% 113.86% 95.05% 94.06% 49.50% 90.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.76 14.40 14.69 11.68 9.58 11.57 11.13 26.02%
  QoQ % 9.44% -1.97% 25.77% 21.92% -17.20% 3.95% -
  Horiz. % 141.60% 129.38% 131.99% 104.94% 86.07% 103.95% 100.00%
EPS 0.67 0.50 0.58 0.53 0.54 0.35 0.38 45.80%
  QoQ % 34.00% -13.79% 9.43% -1.85% 54.29% -7.89% -
  Horiz. % 176.32% 131.58% 152.63% 139.47% 142.11% 92.11% 100.00%
DPS 0.11 0.00 0.11 0.00 0.11 0.00 0.09 14.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 0.00% 122.22% 0.00% 122.22% 0.00% 100.00%
NAPS 0.2588 0.2504 0.2071 0.2030 0.1065 0.1942 0.1840 25.46%
  QoQ % 3.35% 20.91% 2.02% 90.61% -45.16% 5.54% -
  Horiz. % 140.65% 136.09% 112.55% 110.33% 57.88% 105.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.7600 1.5500 2.2100 2.3300 2.6200 1.5000 1.3300 -
P/RPS 1.21 1.17 1.62 2.13 2.91 1.38 1.09 7.19%
  QoQ % 3.42% -27.78% -23.94% -26.80% 110.87% 26.61% -
  Horiz. % 111.01% 107.34% 148.62% 195.41% 266.97% 126.61% 100.00%
P/EPS 28.57 33.84 41.39 46.79 52.03 45.18 32.13 -7.51%
  QoQ % -15.57% -18.24% -11.54% -10.07% 15.16% 40.62% -
  Horiz. % 88.92% 105.32% 128.82% 145.63% 161.94% 140.62% 100.00%
EY 3.50 2.95 2.42 2.14 1.92 2.21 3.11 8.17%
  QoQ % 18.64% 21.90% 13.08% 11.46% -13.12% -28.94% -
  Horiz. % 112.54% 94.86% 77.81% 68.81% 61.74% 71.06% 100.00%
DY 0.57 0.00 0.45 0.00 0.38 0.00 0.75 -16.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.00% 0.00% 60.00% 0.00% 50.67% 0.00% 100.00%
P/NAPS 0.74 0.67 1.15 1.23 2.62 0.82 0.66 7.90%
  QoQ % 10.45% -41.74% -6.50% -53.05% 219.51% 24.24% -
  Horiz. % 112.12% 101.52% 174.24% 186.36% 396.97% 124.24% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 1.9200 1.7300 1.8900 2.3600 2.1500 2.1300 1.3900 -
P/RPS 1.32 1.31 1.39 2.16 2.39 1.95 1.14 10.24%
  QoQ % 0.76% -5.76% -35.65% -9.62% 22.56% 71.05% -
  Horiz. % 115.79% 114.91% 121.93% 189.47% 209.65% 171.05% 100.00%
P/EPS 31.17 37.77 35.39 47.39 42.70 64.16 33.57 -4.81%
  QoQ % -17.47% 6.73% -25.32% 10.98% -33.45% 91.12% -
  Horiz. % 92.85% 112.51% 105.42% 141.17% 127.20% 191.12% 100.00%
EY 3.21 2.65 2.83 2.11 2.34 1.56 2.98 5.07%
  QoQ % 21.13% -6.36% 34.12% -9.83% 50.00% -47.65% -
  Horiz. % 107.72% 88.93% 94.97% 70.81% 78.52% 52.35% 100.00%
DY 0.52 0.00 0.53 0.00 0.47 0.00 0.72 -19.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.22% 0.00% 73.61% 0.00% 65.28% 0.00% 100.00%
P/NAPS 0.81 0.75 0.98 1.24 2.15 1.16 0.69 11.25%
  QoQ % 8.00% -23.47% -20.97% -42.33% 85.34% 68.12% -
  Horiz. % 117.39% 108.70% 142.03% 179.71% 311.59% 168.12% 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.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers