Highlights

[PMETAL] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 06-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     2.65%    YoY -     53.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,387,235 1,016,321 947,258 1,055,860 1,134,577 1,028,700 1,000,213 24.29%
  QoQ % 36.50% 7.29% -10.29% -6.94% 10.29% 2.85% -
  Horiz. % 138.69% 101.61% 94.71% 105.56% 113.43% 102.85% 100.00%
PBT 77,899 42,292 42,914 70,157 60,759 116,255 83,584 -4.58%
  QoQ % 84.19% -1.45% -38.83% 15.47% -47.74% 39.09% -
  Horiz. % 93.20% 50.60% 51.34% 83.94% 72.69% 139.09% 100.00%
Tax -33,357 -12,245 -10,369 -12,946 -1,146 -10,343 -9,962 123.33%
  QoQ % -172.41% -18.09% 19.91% -1,029.67% 88.92% -3.82% -
  Horiz. % 334.84% 122.92% 104.09% 129.95% 11.50% 103.82% 100.00%
NP 44,542 30,047 32,545 57,211 59,613 105,912 73,622 -28.40%
  QoQ % 48.24% -7.68% -43.11% -4.03% -43.71% 43.86% -
  Horiz. % 60.50% 40.81% 44.21% 77.71% 80.97% 143.86% 100.00%
NP to SH 38,798 29,508 24,726 43,137 42,023 82,653 60,026 -25.18%
  QoQ % 31.48% 19.34% -42.68% 2.65% -49.16% 37.70% -
  Horiz. % 64.64% 49.16% 41.19% 71.86% 70.01% 137.70% 100.00%
Tax Rate 42.82 % 28.95 % 24.16 % 18.45 % 1.89 % 8.90 % 11.92 % 134.01%
  QoQ % 47.91% 19.83% 30.95% 876.19% -78.76% -25.34% -
  Horiz. % 359.23% 242.87% 202.68% 154.78% 15.86% 74.66% 100.00%
Total Cost 1,342,693 986,274 914,713 998,649 1,074,964 922,788 926,591 27.97%
  QoQ % 36.14% 7.82% -8.40% -7.10% 16.49% -0.41% -
  Horiz. % 144.91% 106.44% 98.72% 107.78% 116.01% 99.59% 100.00%
Net Worth 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 9.12%
  QoQ % 4.71% -10.26% 7.44% 32.00% -18.98% 5.62% -
  Horiz. % 114.03% 108.91% 121.35% 112.95% 85.57% 105.62% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,463 19,498 19,418 36,148 25,623 15,813 25,940 -17.38%
  QoQ % -0.18% 0.41% -46.28% 41.07% 62.04% -39.04% -
  Horiz. % 75.03% 75.17% 74.86% 139.35% 98.78% 60.96% 100.00%
Div Payout % 50.17 % 66.08 % 78.53 % 83.80 % 60.98 % 19.13 % 43.22 % 10.42%
  QoQ % -24.08% -15.85% -6.29% 37.42% 218.77% -55.74% -
  Horiz. % 116.08% 152.89% 181.70% 193.89% 141.09% 44.26% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 9.12%
  QoQ % 4.71% -10.26% 7.44% 32.00% -18.98% 5.62% -
  Horiz. % 114.03% 108.91% 121.35% 112.95% 85.57% 105.62% 100.00%
NOSH 1,297,591 1,299,911 1,294,554 1,204,944 854,126 527,123 518,807 83.95%
  QoQ % -0.18% 0.41% 7.44% 41.07% 62.04% 1.60% -
  Horiz. % 250.11% 250.56% 249.53% 232.25% 164.63% 101.60% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.21 % 2.96 % 3.44 % 5.42 % 5.25 % 10.30 % 7.36 % -42.40%
  QoQ % 8.45% -13.95% -36.53% 3.24% -49.03% 39.95% -
  Horiz. % 43.61% 40.22% 46.74% 73.64% 71.33% 139.95% 100.00%
ROE 1.99 % 1.59 % 1.19 % 2.24 % 2.88 % 4.58 % 3.52 % -31.56%
  QoQ % 25.16% 33.61% -46.87% -22.22% -37.12% 30.11% -
  Horiz. % 56.53% 45.17% 33.81% 63.64% 81.82% 130.11% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.91 78.18 73.17 87.63 132.83 195.15 192.79 -32.43%
  QoQ % 36.75% 6.85% -16.50% -34.03% -31.93% 1.22% -
  Horiz. % 55.45% 40.55% 37.95% 45.45% 68.90% 101.22% 100.00%
EPS 2.99 2.27 1.91 3.58 4.92 15.68 11.57 -59.33%
  QoQ % 31.72% 18.85% -46.65% -27.24% -68.62% 35.52% -
  Horiz. % 25.84% 19.62% 16.51% 30.94% 42.52% 135.52% 100.00%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 5.00 -55.09%
  QoQ % 0.00% 0.00% -50.00% 0.00% 0.00% -40.00% -
  Horiz. % 30.00% 30.00% 30.00% 60.00% 60.00% 60.00% 100.00%
NAPS 1.5000 1.4300 1.6000 1.6000 1.7100 3.4200 3.2900 -40.68%
  QoQ % 4.90% -10.63% 0.00% -6.43% -50.00% 3.95% -
  Horiz. % 45.59% 43.47% 48.63% 48.63% 51.98% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.49 25.27 23.55 26.25 28.21 25.58 24.87 24.29%
  QoQ % 36.49% 7.30% -10.29% -6.95% 10.28% 2.85% -
  Horiz. % 138.68% 101.61% 94.69% 105.55% 113.43% 102.85% 100.00%
EPS 0.96 0.73 0.61 1.07 1.04 2.05 1.49 -25.34%
  QoQ % 31.51% 19.67% -42.99% 2.88% -49.27% 37.58% -
  Horiz. % 64.43% 48.99% 40.94% 71.81% 69.80% 137.58% 100.00%
DPS 0.48 0.48 0.48 0.90 0.64 0.39 0.64 -17.41%
  QoQ % 0.00% 0.00% -46.67% 40.62% 64.10% -39.06% -
  Horiz. % 75.00% 75.00% 75.00% 140.62% 100.00% 60.94% 100.00%
NAPS 0.4839 0.4622 0.5150 0.4793 0.3631 0.4482 0.4244 9.11%
  QoQ % 4.69% -10.25% 7.45% 32.00% -18.99% 5.61% -
  Horiz. % 114.02% 108.91% 121.35% 112.94% 85.56% 105.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.0900 2.0600 2.6000 3.3100 2.5900 6.2500 3.9300 -
P/RPS 1.95 2.63 3.55 3.78 1.95 3.20 2.04 -2.96%
  QoQ % -25.86% -25.92% -6.08% 93.85% -39.06% 56.86% -
  Horiz. % 95.59% 128.92% 174.02% 185.29% 95.59% 156.86% 100.00%
P/EPS 69.90 90.75 136.13 92.46 52.64 39.86 33.97 61.57%
  QoQ % -22.98% -33.34% 47.23% 75.65% 32.06% 17.34% -
  Horiz. % 205.77% 267.15% 400.74% 272.18% 154.96% 117.34% 100.00%
EY 1.43 1.10 0.73 1.08 1.90 2.51 2.94 -38.07%
  QoQ % 30.00% 50.68% -32.41% -43.16% -24.30% -14.63% -
  Horiz. % 48.64% 37.41% 24.83% 36.73% 64.63% 85.37% 100.00%
DY 0.72 0.73 0.58 0.91 1.16 0.48 1.27 -31.43%
  QoQ % -1.37% 25.86% -36.26% -21.55% 141.67% -62.20% -
  Horiz. % 56.69% 57.48% 45.67% 71.65% 91.34% 37.80% 100.00%
P/NAPS 1.39 1.44 1.62 2.07 1.51 1.83 1.19 10.88%
  QoQ % -3.47% -11.11% -21.74% 37.09% -17.49% 53.78% -
  Horiz. % 116.81% 121.01% 136.13% 173.95% 126.89% 153.78% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 -
Price 2.1500 2.1100 1.8500 2.8500 2.9300 6.8500 6.1000 -
P/RPS 2.01 2.70 2.53 3.25 2.21 3.51 3.16 -25.98%
  QoQ % -25.56% 6.72% -22.15% 47.06% -37.04% 11.08% -
  Horiz. % 63.61% 85.44% 80.06% 102.85% 69.94% 111.08% 100.00%
P/EPS 71.91 92.95 96.86 79.61 59.55 43.69 52.72 22.92%
  QoQ % -22.64% -4.04% 21.67% 33.69% 36.30% -17.13% -
  Horiz. % 136.40% 176.31% 183.73% 151.01% 112.96% 82.87% 100.00%
EY 1.39 1.08 1.03 1.26 1.68 2.29 1.90 -18.76%
  QoQ % 28.70% 4.85% -18.25% -25.00% -26.64% 20.53% -
  Horiz. % 73.16% 56.84% 54.21% 66.32% 88.42% 120.53% 100.00%
DY 0.70 0.71 0.81 1.05 1.02 0.44 0.82 -9.99%
  QoQ % -1.41% -12.35% -22.86% 2.94% 131.82% -46.34% -
  Horiz. % 85.37% 86.59% 98.78% 128.05% 124.39% 53.66% 100.00%
P/NAPS 1.43 1.48 1.16 1.78 1.71 2.00 1.85 -15.74%
  QoQ % -3.38% 27.59% -34.83% 4.09% -14.50% 8.11% -
  Horiz. % 77.30% 80.00% 62.70% 96.22% 92.43% 108.11% 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.
 


 

1916 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers