Highlights

[PMETAL] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     323.31%    YoY -     11.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 807,611 794,460 795,343 724,243 727,839 609,135 522,385 33.60%
  QoQ % 1.66% -0.11% 9.82% -0.49% 19.49% 16.61% -
  Horiz. % 154.60% 152.08% 152.25% 138.64% 139.33% 116.61% 100.00%
PBT -4,932 48,368 26,848 35,320 22,911 20,489 23,978 -
  QoQ % -110.20% 80.15% -23.99% 54.16% 11.82% -14.55% -
  Horiz. % -20.57% 201.72% 111.97% 147.30% 95.55% 85.45% 100.00%
Tax -35,259 -46,501 -4,027 -8,242 -16,309 147,655 -3,063 407.55%
  QoQ % 24.18% -1,054.73% 51.14% 49.46% -111.05% 4,920.60% -
  Horiz. % 1,151.13% 1,518.15% 131.47% 269.08% 532.45% -4,820.60% 100.00%
NP -40,191 1,867 22,821 27,078 6,602 168,144 20,915 -
  QoQ % -2,252.70% -91.82% -15.72% 310.15% -96.07% 703.94% -
  Horiz. % -192.16% 8.93% 109.11% 129.47% 31.57% 803.94% 100.00%
NP to SH -28,679 -1,649 20,041 25,246 5,964 136,093 19,229 -
  QoQ % -1,639.18% -108.23% -20.62% 323.31% -95.62% 607.75% -
  Horiz. % -149.14% -8.58% 104.22% 131.29% 31.02% 707.75% 100.00%
Tax Rate - % 96.14 % 15.00 % 23.34 % 71.18 % -720.65 % 12.77 % -
  QoQ % 0.00% 540.93% -35.73% -67.21% 109.88% -5,743.30% -
  Horiz. % 0.00% 752.86% 117.46% 182.77% 557.40% -5,643.30% 100.00%
Total Cost 847,802 792,593 772,522 697,165 721,237 440,991 501,470 41.78%
  QoQ % 6.97% 2.60% 10.81% -3.34% 63.55% -12.06% -
  Horiz. % 169.06% 158.05% 154.05% 139.02% 143.82% 87.94% 100.00%
Net Worth 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 12.62%
  QoQ % -4.28% 0.78% 2.26% 32.41% -18.49% 12.32% -
  Horiz. % 119.57% 124.92% 123.95% 121.21% 91.55% 112.32% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,091 5,153 - - 4,833 4,459 4,400 10.19%
  QoQ % -1.19% 0.00% 0.00% 0.00% 8.41% 1.34% -
  Horiz. % 115.71% 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% 0.00% 2,371.04% -85.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 354.24% 14.34% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 12.62%
  QoQ % -4.28% 0.78% 2.26% 32.41% -18.49% 12.32% -
  Horiz. % 119.57% 124.92% 123.95% 121.21% 91.55% 112.32% 100.00%
NOSH 509,157 515,312 507,367 507,967 483,394 445,914 440,022 10.19%
  QoQ % -1.19% 1.57% -0.12% 5.08% 8.41% 1.34% -
  Horiz. % 115.71% 117.11% 115.30% 115.44% 109.86% 101.34% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.98 % 0.24 % 2.87 % 3.74 % 0.91 % 27.60 % 4.00 % -
  QoQ % -2,175.00% -91.64% -23.26% 310.99% -96.70% 590.00% -
  Horiz. % -124.50% 6.00% 71.75% 93.50% 22.75% 690.00% 100.00%
ROE -2.27 % -0.13 % 1.53 % 1.97 % 0.62 % 11.47 % 1.82 % -
  QoQ % -1,646.15% -108.50% -22.34% 217.74% -94.59% 530.22% -
  Horiz. % -124.73% -7.14% 84.07% 108.24% 34.07% 630.22% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 158.62 154.17 156.76 142.58 150.57 136.60 118.72 21.24%
  QoQ % 2.89% -1.65% 9.95% -5.31% 10.23% 15.06% -
  Horiz. % 133.61% 129.86% 132.04% 120.10% 126.83% 115.06% 100.00%
EPS -5.58 -0.32 3.95 4.97 1.23 30.52 4.37 -
  QoQ % -1,643.75% -108.10% -20.52% 304.07% -95.97% 598.40% -
  Horiz. % -127.69% -7.32% 90.39% 113.73% 28.15% 698.40% 100.00%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.4800 2.5600 2.5800 2.5200 2.0000 2.6600 2.4000 2.20%
  QoQ % -3.12% -0.78% 2.38% 26.00% -24.81% 10.83% -
  Horiz. % 103.33% 106.67% 107.50% 105.00% 83.33% 110.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.08 19.75 19.77 18.01 18.10 15.14 12.99 33.59%
  QoQ % 1.67% -0.10% 9.77% -0.50% 19.55% 16.55% -
  Horiz. % 154.58% 152.04% 152.19% 138.65% 139.34% 116.55% 100.00%
EPS -0.71 -0.04 0.50 0.63 0.15 3.38 0.48 -
  QoQ % -1,675.00% -108.00% -20.63% 320.00% -95.56% 604.17% -
  Horiz. % -147.92% -8.33% 104.17% 131.25% 31.25% 704.17% 100.00%
DPS 0.13 0.13 0.00 0.00 0.12 0.11 0.11 11.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 118.18% 118.18% 0.00% 0.00% 109.09% 100.00% 100.00%
NAPS 0.3139 0.3280 0.3255 0.3183 0.2404 0.2949 0.2626 12.60%
  QoQ % -4.30% 0.77% 2.26% 32.40% -18.48% 12.30% -
  Horiz. % 119.54% 124.90% 123.95% 121.21% 91.55% 112.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.3200 2.2100 2.3300 1.7600 1.9100 1.6400 1.8400 -
P/RPS 1.46 1.43 1.49 1.23 1.27 1.20 1.55 -3.90%
  QoQ % 2.10% -4.03% 21.14% -3.15% 5.83% -22.58% -
  Horiz. % 94.19% 92.26% 96.13% 79.35% 81.94% 77.42% 100.00%
P/EPS -41.19 -690.63 58.99 35.41 154.81 5.37 42.11 -
  QoQ % 94.04% -1,270.76% 66.59% -77.13% 2,782.87% -87.25% -
  Horiz. % -97.82% -1,640.06% 140.09% 84.09% 367.63% 12.75% 100.00%
EY -2.43 -0.14 1.70 2.82 0.65 18.61 2.38 -
  QoQ % -1,635.71% -108.24% -39.72% 333.85% -96.51% 681.93% -
  Horiz. % -102.10% -5.88% 71.43% 118.49% 27.31% 781.93% 100.00%
DY 0.43 0.45 0.00 0.00 0.52 0.61 0.54 -14.05%
  QoQ % -4.44% 0.00% 0.00% 0.00% -14.75% 12.96% -
  Horiz. % 79.63% 83.33% 0.00% 0.00% 96.30% 112.96% 100.00%
P/NAPS 0.94 0.86 0.90 0.70 0.96 0.62 0.77 14.18%
  QoQ % 9.30% -4.44% 28.57% -27.08% 54.84% -19.48% -
  Horiz. % 122.08% 111.69% 116.88% 90.91% 124.68% 80.52% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 -
Price 2.3000 2.3600 2.0200 2.3400 1.7600 1.7500 1.7000 -
P/RPS 1.45 1.53 1.29 1.64 1.17 1.28 1.43 0.93%
  QoQ % -5.23% 18.60% -21.34% 40.17% -8.59% -10.49% -
  Horiz. % 101.40% 106.99% 90.21% 114.69% 81.82% 89.51% 100.00%
P/EPS -40.83 -737.50 51.14 47.08 142.65 5.73 38.90 -
  QoQ % 94.46% -1,542.12% 8.62% -67.00% 2,389.53% -85.27% -
  Horiz. % -104.96% -1,895.89% 131.47% 121.03% 366.71% 14.73% 100.00%
EY -2.45 -0.14 1.96 2.12 0.70 17.44 2.57 -
  QoQ % -1,650.00% -107.14% -7.55% 202.86% -95.99% 578.60% -
  Horiz. % -95.33% -5.45% 76.26% 82.49% 27.24% 678.60% 100.00%
DY 0.43 0.42 0.00 0.00 0.57 0.57 0.59 -18.97%
  QoQ % 2.38% 0.00% 0.00% 0.00% 0.00% -3.39% -
  Horiz. % 72.88% 71.19% 0.00% 0.00% 96.61% 96.61% 100.00%
P/NAPS 0.93 0.92 0.78 0.93 0.88 0.66 0.71 19.66%
  QoQ % 1.09% 17.95% -16.13% 5.68% 33.33% -7.04% -
  Horiz. % 130.99% 129.58% 109.86% 130.99% 123.94% 92.96% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers