Highlights

[PMETAL] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     197.74%    YoY -     11.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,134,577 1,028,700 1,000,213 897,105 807,611 794,460 795,343 26.64%
  QoQ % 10.29% 2.85% 11.49% 11.08% 1.66% -0.11% -
  Horiz. % 142.65% 129.34% 125.76% 112.79% 101.54% 99.89% 100.00%
PBT 60,759 116,255 83,584 36,389 -4,932 48,368 26,848 72.12%
  QoQ % -47.74% 39.09% 129.70% 837.81% -110.20% 80.15% -
  Horiz. % 226.31% 433.01% 311.32% 135.54% -18.37% 180.15% 100.00%
Tax -1,146 -10,343 -9,962 -8,956 -35,259 -46,501 -4,027 -56.64%
  QoQ % 88.92% -3.82% -11.23% 74.60% 24.18% -1,054.73% -
  Horiz. % 28.46% 256.84% 247.38% 222.40% 875.56% 1,154.73% 100.00%
NP 59,613 105,912 73,622 27,433 -40,191 1,867 22,821 89.34%
  QoQ % -43.71% 43.86% 168.37% 168.26% -2,252.70% -91.82% -
  Horiz. % 261.22% 464.10% 322.61% 120.21% -176.11% 8.18% 100.00%
NP to SH 42,023 82,653 60,026 28,031 -28,679 -1,649 20,041 63.60%
  QoQ % -49.16% 37.70% 114.14% 197.74% -1,639.18% -108.23% -
  Horiz. % 209.69% 412.42% 299.52% 139.87% -143.10% -8.23% 100.00%
Tax Rate 1.89 % 8.90 % 11.92 % 24.61 % - % 96.14 % 15.00 % -74.77%
  QoQ % -78.76% -25.34% -51.56% 0.00% 0.00% 540.93% -
  Horiz. % 12.60% 59.33% 79.47% 164.07% 0.00% 640.93% 100.00%
Total Cost 1,074,964 922,788 926,591 869,672 847,802 792,593 772,522 24.56%
  QoQ % 16.49% -0.41% 6.54% 2.58% 6.97% 2.60% -
  Horiz. % 139.15% 119.45% 119.94% 112.58% 109.74% 102.60% 100.00%
Net Worth 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 7.56%
  QoQ % -18.98% 5.62% 33.48% 1.27% -4.28% 0.78% -
  Horiz. % 111.58% 137.72% 130.39% 97.69% 96.46% 100.78% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 25,623 15,813 25,940 25,575 5,091 5,153 - -
  QoQ % 62.04% -39.04% 1.43% 402.31% -1.19% 0.00% -
  Horiz. % 497.25% 306.88% 503.39% 496.31% 98.81% 100.00% -
Div Payout % 60.98 % 19.13 % 43.22 % 91.24 % - % - % - % -
  QoQ % 218.77% -55.74% -52.63% 0.00% 0.00% 0.00% -
  Horiz. % 66.83% 20.97% 47.37% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 7.56%
  QoQ % -18.98% 5.62% 33.48% 1.27% -4.28% 0.78% -
  Horiz. % 111.58% 137.72% 130.39% 97.69% 96.46% 100.78% 100.00%
NOSH 854,126 527,123 518,807 511,514 509,157 515,312 507,367 41.38%
  QoQ % 62.04% 1.60% 1.43% 0.46% -1.19% 1.57% -
  Horiz. % 168.34% 103.89% 102.25% 100.82% 100.35% 101.57% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.25 % 10.30 % 7.36 % 3.06 % -4.98 % 0.24 % 2.87 % 49.41%
  QoQ % -49.03% 39.95% 140.52% 161.45% -2,175.00% -91.64% -
  Horiz. % 182.93% 358.89% 256.45% 106.62% -173.52% 8.36% 100.00%
ROE 2.88 % 4.58 % 3.52 % 2.19 % -2.27 % -0.13 % 1.53 % 52.28%
  QoQ % -37.12% 30.11% 60.73% 196.48% -1,646.15% -108.50% -
  Horiz. % 188.24% 299.35% 230.07% 143.14% -148.37% -8.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 132.83 195.15 192.79 175.38 158.62 154.17 156.76 -10.43%
  QoQ % -31.93% 1.22% 9.93% 10.57% 2.89% -1.65% -
  Horiz. % 84.73% 124.49% 122.98% 111.88% 101.19% 98.35% 100.00%
EPS 4.92 15.68 11.57 5.48 -5.58 -0.32 3.95 15.72%
  QoQ % -68.62% 35.52% 111.13% 198.21% -1,643.75% -108.10% -
  Horiz. % 124.56% 396.96% 292.91% 138.73% -141.27% -8.10% 100.00%
DPS 3.00 3.00 5.00 5.00 1.00 1.00 0.00 -
  QoQ % 0.00% -40.00% 0.00% 400.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 500.00% 500.00% 100.00% 100.00% -
NAPS 1.7100 3.4200 3.2900 2.5000 2.4800 2.5600 2.5800 -23.92%
  QoQ % -50.00% 3.95% 31.60% 0.81% -3.12% -0.78% -
  Horiz. % 66.28% 132.56% 127.52% 96.90% 96.12% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.21 25.58 24.87 22.30 20.08 19.75 19.77 26.66%
  QoQ % 10.28% 2.85% 11.52% 11.06% 1.67% -0.10% -
  Horiz. % 142.69% 129.39% 125.80% 112.80% 101.57% 99.90% 100.00%
EPS 1.04 2.05 1.49 0.70 -0.71 -0.04 0.50 62.73%
  QoQ % -49.27% 37.58% 112.86% 198.59% -1,675.00% -108.00% -
  Horiz. % 208.00% 410.00% 298.00% 140.00% -142.00% -8.00% 100.00%
DPS 0.64 0.39 0.64 0.64 0.13 0.13 0.00 -
  QoQ % 64.10% -39.06% 0.00% 392.31% 0.00% 0.00% -
  Horiz. % 492.31% 300.00% 492.31% 492.31% 100.00% 100.00% -
NAPS 0.3631 0.4482 0.4244 0.3179 0.3139 0.3280 0.3255 7.54%
  QoQ % -18.99% 5.61% 33.50% 1.27% -4.30% 0.77% -
  Horiz. % 111.55% 137.70% 130.38% 97.67% 96.44% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5900 6.2500 3.9300 2.2600 2.3200 2.2100 2.3300 -
P/RPS 1.95 3.20 2.04 1.29 1.46 1.43 1.49 19.59%
  QoQ % -39.06% 56.86% 58.14% -11.64% 2.10% -4.03% -
  Horiz. % 130.87% 214.77% 136.91% 86.58% 97.99% 95.97% 100.00%
P/EPS 52.64 39.86 33.97 41.24 -41.19 -690.63 58.99 -7.29%
  QoQ % 32.06% 17.34% -17.63% 200.12% 94.04% -1,270.76% -
  Horiz. % 89.24% 67.57% 57.59% 69.91% -69.83% -1,170.76% 100.00%
EY 1.90 2.51 2.94 2.42 -2.43 -0.14 1.70 7.68%
  QoQ % -24.30% -14.63% 21.49% 199.59% -1,635.71% -108.24% -
  Horiz. % 111.76% 147.65% 172.94% 142.35% -142.94% -8.24% 100.00%
DY 1.16 0.48 1.27 2.21 0.43 0.45 0.00 -
  QoQ % 141.67% -62.20% -42.53% 413.95% -4.44% 0.00% -
  Horiz. % 257.78% 106.67% 282.22% 491.11% 95.56% 100.00% -
P/NAPS 1.51 1.83 1.19 0.90 0.94 0.86 0.90 41.06%
  QoQ % -17.49% 53.78% 32.22% -4.26% 9.30% -4.44% -
  Horiz. % 167.78% 203.33% 132.22% 100.00% 104.44% 95.56% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 -
Price 2.9300 6.8500 6.1000 3.5500 2.3000 2.3600 2.0200 -
P/RPS 2.21 3.51 3.16 2.02 1.45 1.53 1.29 43.04%
  QoQ % -37.04% 11.08% 56.44% 39.31% -5.23% 18.60% -
  Horiz. % 171.32% 272.09% 244.96% 156.59% 112.40% 118.60% 100.00%
P/EPS 59.55 43.69 52.72 64.78 -40.83 -737.50 51.14 10.65%
  QoQ % 36.30% -17.13% -18.62% 258.66% 94.46% -1,542.12% -
  Horiz. % 116.45% 85.43% 103.09% 126.67% -79.84% -1,442.12% 100.00%
EY 1.68 2.29 1.90 1.54 -2.45 -0.14 1.96 -9.74%
  QoQ % -26.64% 20.53% 23.38% 162.86% -1,650.00% -107.14% -
  Horiz. % 85.71% 116.84% 96.94% 78.57% -125.00% -7.14% 100.00%
DY 1.02 0.44 0.82 1.41 0.43 0.42 0.00 -
  QoQ % 131.82% -46.34% -41.84% 227.91% 2.38% 0.00% -
  Horiz. % 242.86% 104.76% 195.24% 335.71% 102.38% 100.00% -
P/NAPS 1.71 2.00 1.85 1.42 0.93 0.92 0.78 68.52%
  QoQ % -14.50% 8.11% 30.28% 52.69% 1.09% 17.95% -
  Horiz. % 219.23% 256.41% 237.18% 182.05% 119.23% 117.95% 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