Highlights

[PMETAL] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -16.38%    YoY -     5.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 727,839 609,135 522,385 525,061 636,506 581,668 593,255 14.53%
  QoQ % 19.49% 16.61% -0.51% -17.51% 9.43% -1.95% -
  Horiz. % 122.69% 102.68% 88.05% 88.51% 107.29% 98.05% 100.00%
PBT 22,911 20,489 23,978 32,766 27,924 30,068 36,757 -26.93%
  QoQ % 11.82% -14.55% -26.82% 17.34% -7.13% -18.20% -
  Horiz. % 62.33% 55.74% 65.23% 89.14% 75.97% 81.80% 100.00%
Tax -16,309 147,655 -3,063 -6,599 -415 -6,527 -10,150 36.99%
  QoQ % -111.05% 4,920.60% 53.58% -1,490.12% 93.64% 35.69% -
  Horiz. % 160.68% -1,454.73% 30.18% 65.01% 4.09% 64.31% 100.00%
NP 6,602 168,144 20,915 26,167 27,509 23,541 26,607 -60.35%
  QoQ % -96.07% 703.94% -20.07% -4.88% 16.86% -11.52% -
  Horiz. % 24.81% 631.95% 78.61% 98.35% 103.39% 88.48% 100.00%
NP to SH 5,964 136,093 19,229 22,613 27,044 20,132 23,256 -59.47%
  QoQ % -95.62% 607.75% -14.96% -16.38% 34.33% -13.43% -
  Horiz. % 25.64% 585.20% 82.68% 97.24% 116.29% 86.57% 100.00%
Tax Rate 71.18 % -720.65 % 12.77 % 20.14 % 1.49 % 21.71 % 27.61 % 87.48%
  QoQ % 109.88% -5,743.30% -36.59% 1,251.68% -93.14% -21.37% -
  Horiz. % 257.81% -2,610.11% 46.25% 72.94% 5.40% 78.63% 100.00%
Total Cost 721,237 440,991 501,470 498,894 608,997 558,127 566,648 17.36%
  QoQ % 63.55% -12.06% 0.52% -18.08% 9.11% -1.50% -
  Horiz. % 127.28% 77.82% 88.50% 88.04% 107.47% 98.50% 100.00%
Net Worth 966,789 1,186,131 1,056,054 1,038,262 1,044,881 1,010,995 836,170 10.11%
  QoQ % -18.49% 12.32% 1.71% -0.63% 3.35% 20.91% -
  Horiz. % 115.62% 141.85% 126.30% 124.17% 124.96% 120.91% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,833 4,459 4,400 - 4,390 - 4,355 7.17%
  QoQ % 8.41% 1.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.00% 102.39% 101.04% 0.00% 100.81% 0.00% 100.00%
Div Payout % 81.05 % 3.28 % 22.88 % - % 16.23 % - % 18.73 % 164.37%
  QoQ % 2,371.04% -85.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 432.73% 17.51% 122.16% 0.00% 86.65% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 966,789 1,186,131 1,056,054 1,038,262 1,044,881 1,010,995 836,170 10.11%
  QoQ % -18.49% 12.32% 1.71% -0.63% 3.35% 20.91% -
  Horiz. % 115.62% 141.85% 126.30% 124.17% 124.96% 120.91% 100.00%
NOSH 483,394 445,914 440,022 439,941 439,025 439,563 435,505 7.17%
  QoQ % 8.41% 1.34% 0.02% 0.21% -0.12% 0.93% -
  Horiz. % 111.00% 102.39% 101.04% 101.02% 100.81% 100.93% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.91 % 27.60 % 4.00 % 4.98 % 4.32 % 4.05 % 4.48 % -65.28%
  QoQ % -96.70% 590.00% -19.68% 15.28% 6.67% -9.60% -
  Horiz. % 20.31% 616.07% 89.29% 111.16% 96.43% 90.40% 100.00%
ROE 0.62 % 11.47 % 1.82 % 2.18 % 2.59 % 1.99 % 2.78 % -63.06%
  QoQ % -94.59% 530.22% -16.51% -15.83% 30.15% -28.42% -
  Horiz. % 22.30% 412.59% 65.47% 78.42% 93.17% 71.58% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.57 136.60 118.72 119.35 144.98 132.33 136.22 6.87%
  QoQ % 10.23% 15.06% -0.53% -17.68% 9.56% -2.86% -
  Horiz. % 110.53% 100.28% 87.15% 87.62% 106.43% 97.14% 100.00%
EPS 1.23 30.52 4.37 5.14 6.16 4.58 5.34 -62.26%
  QoQ % -95.97% 598.40% -14.98% -16.56% 34.50% -14.23% -
  Horiz. % 23.03% 571.54% 81.84% 96.25% 115.36% 85.77% 100.00%
DPS 1.00 1.00 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% 100.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.0000 2.6600 2.4000 2.3600 2.3800 2.3000 1.9200 2.75%
  QoQ % -24.81% 10.83% 1.69% -0.84% 3.48% 19.79% -
  Horiz. % 104.17% 138.54% 125.00% 122.92% 123.96% 119.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.02 15.08 12.94 13.00 15.76 14.40 14.69 14.52%
  QoQ % 19.50% 16.54% -0.46% -17.51% 9.44% -1.97% -
  Horiz. % 122.67% 102.65% 88.09% 88.50% 107.28% 98.03% 100.00%
EPS 0.15 3.37 0.48 0.56 0.67 0.50 0.58 -59.24%
  QoQ % -95.55% 602.08% -14.29% -16.42% 34.00% -13.79% -
  Horiz. % 25.86% 581.03% 82.76% 96.55% 115.52% 86.21% 100.00%
DPS 0.12 0.11 0.11 0.00 0.11 0.00 0.11 5.94%
  QoQ % 9.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.09% 100.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2394 0.2937 0.2615 0.2571 0.2588 0.2504 0.2071 10.10%
  QoQ % -18.49% 12.31% 1.71% -0.66% 3.35% 20.91% -
  Horiz. % 115.60% 141.82% 126.27% 124.14% 124.96% 120.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.9100 1.6400 1.8400 2.0600 1.7600 1.5500 2.2100 -
P/RPS 1.27 1.20 1.55 1.73 1.21 1.17 1.62 -14.92%
  QoQ % 5.83% -22.58% -10.40% 42.98% 3.42% -27.78% -
  Horiz. % 78.40% 74.07% 95.68% 106.79% 74.69% 72.22% 100.00%
P/EPS 154.81 5.37 42.11 40.08 28.57 33.84 41.39 139.99%
  QoQ % 2,782.87% -87.25% 5.06% 40.29% -15.57% -18.24% -
  Horiz. % 374.03% 12.97% 101.74% 96.83% 69.03% 81.76% 100.00%
EY 0.65 18.61 2.38 2.50 3.50 2.95 2.42 -58.20%
  QoQ % -96.51% 681.93% -4.80% -28.57% 18.64% 21.90% -
  Horiz. % 26.86% 769.01% 98.35% 103.31% 144.63% 121.90% 100.00%
DY 0.52 0.61 0.54 0.00 0.57 0.00 0.45 10.07%
  QoQ % -14.75% 12.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.56% 135.56% 120.00% 0.00% 126.67% 0.00% 100.00%
P/NAPS 0.96 0.62 0.77 0.87 0.74 0.67 1.15 -11.29%
  QoQ % 54.84% -19.48% -11.49% 17.57% 10.45% -41.74% -
  Horiz. % 83.48% 53.91% 66.96% 75.65% 64.35% 58.26% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 1.7600 1.7500 1.7000 1.8700 1.9200 1.7300 1.8900 -
P/RPS 1.17 1.28 1.43 1.57 1.32 1.31 1.39 -10.80%
  QoQ % -8.59% -10.49% -8.92% 18.94% 0.76% -5.76% -
  Horiz. % 84.17% 92.09% 102.88% 112.95% 94.96% 94.24% 100.00%
P/EPS 142.65 5.73 38.90 36.38 31.17 37.77 35.39 152.21%
  QoQ % 2,389.53% -85.27% 6.93% 16.71% -17.47% 6.73% -
  Horiz. % 403.08% 16.19% 109.92% 102.80% 88.08% 106.73% 100.00%
EY 0.70 17.44 2.57 2.75 3.21 2.65 2.83 -60.43%
  QoQ % -95.99% 578.60% -6.55% -14.33% 21.13% -6.36% -
  Horiz. % 24.73% 616.25% 90.81% 97.17% 113.43% 93.64% 100.00%
DY 0.57 0.57 0.59 0.00 0.52 0.00 0.53 4.95%
  QoQ % 0.00% -3.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.55% 107.55% 111.32% 0.00% 98.11% 0.00% 100.00%
P/NAPS 0.88 0.66 0.71 0.79 0.81 0.75 0.98 -6.89%
  QoQ % 33.33% -7.04% -10.13% -2.47% 8.00% -23.47% -
  Horiz. % 89.80% 67.35% 72.45% 80.61% 82.65% 76.53% 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.
 


 

283  254  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers