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 - 4,038,109
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.10 25.47 24.77 22.22 20.00 19.67 19.70 26.63%
  QoQ % 10.33% 2.83% 11.48% 11.10% 1.68% -0.15% -
  Horiz. % 142.64% 129.29% 125.74% 112.79% 101.52% 99.85% 100.00%
EPS 1.04 2.05 1.49 0.69 -0.71 -0.04 0.50 62.73%
  QoQ % -49.27% 37.58% 115.94% 197.18% -1,675.00% -108.00% -
  Horiz. % 208.00% 410.00% 298.00% 138.00% -142.00% -8.00% 100.00%
DPS 0.63 0.39 0.64 0.63 0.13 0.13 0.00 -
  QoQ % 61.54% -39.06% 1.59% 384.62% 0.00% 0.00% -
  Horiz. % 484.62% 300.00% 492.31% 484.62% 100.00% 100.00% -
NAPS 0.3617 0.4464 0.4227 0.3167 0.3127 0.3267 0.3242 7.55%
  QoQ % -18.97% 5.61% 33.47% 1.28% -4.29% 0.77% -
  Horiz. % 111.57% 137.69% 130.38% 97.69% 96.45% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers