Highlights

[PMETAL] QoQ TTM Result on 2011-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     7.32%    YoY -     16.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,265,620 2,336,490 2,283,015 2,033,435 1,919,161 1,775,413 1,698,839 21.18%
  QoQ % -3.03% 2.34% 12.27% 5.95% 8.10% 4.51% -
  Horiz. % 133.36% 137.53% 134.39% 119.70% 112.97% 104.51% 100.00%
PBT 114,736 127,515 127,972 121,845 111,744 95,952 103,315 7.25%
  QoQ % -10.02% -0.36% 5.03% 9.04% 16.46% -7.13% -
  Horiz. % 111.05% 123.42% 123.87% 117.94% 108.16% 92.87% 100.00%
Tax -16,604 -23,691 -25,939 -23,375 -22,324 -17,063 -13,705 13.66%
  QoQ % 29.91% 8.67% -10.97% -4.71% -30.83% -24.50% -
  Horiz. % 121.15% 172.86% 189.27% 170.56% 162.89% 124.50% 100.00%
NP 98,132 103,824 102,033 98,470 89,420 78,889 89,610 6.25%
  QoQ % -5.48% 1.76% 3.62% 10.12% 13.35% -11.96% -
  Horiz. % 109.51% 115.86% 113.86% 109.89% 99.79% 88.04% 100.00%
NP to SH 89,018 93,045 91,921 86,526 80,624 72,592 83,493 4.37%
  QoQ % -4.33% 1.22% 6.24% 7.32% 11.06% -13.06% -
  Horiz. % 106.62% 111.44% 110.09% 103.63% 96.56% 86.94% 100.00%
Tax Rate 14.47 % 18.58 % 20.27 % 19.18 % 19.98 % 17.78 % 13.27 % 5.95%
  QoQ % -22.12% -8.34% 5.68% -4.00% 12.37% 33.99% -
  Horiz. % 109.04% 140.02% 152.75% 144.54% 150.57% 133.99% 100.00%
Total Cost 2,167,488 2,232,666 2,180,982 1,934,965 1,829,741 1,696,524 1,609,229 21.98%
  QoQ % -2.92% 2.37% 12.71% 5.75% 7.85% 5.42% -
  Horiz. % 134.69% 138.74% 135.53% 120.24% 113.70% 105.42% 100.00%
Net Worth 1,056,054 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 82.14%
  QoQ % 1.71% -0.63% 3.35% 20.91% 1.99% 90.68% -
  Horiz. % 245.62% 241.48% 243.02% 235.14% 194.48% 190.68% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,790 8,745 8,745 8,654 8,654 7,976 7,976 6.70%
  QoQ % 0.52% 0.00% 1.05% 0.00% 8.50% 0.00% -
  Horiz. % 110.20% 109.63% 109.63% 108.50% 108.50% 100.00% 100.00%
Div Payout % 9.87 % 9.40 % 9.51 % 10.00 % 10.73 % 10.99 % 9.55 % 2.22%
  QoQ % 5.00% -1.16% -4.90% -6.80% -2.37% 15.08% -
  Horiz. % 103.35% 98.43% 99.58% 104.71% 112.36% 115.08% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,056,054 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 82.14%
  QoQ % 1.71% -0.63% 3.35% 20.91% 1.99% 90.68% -
  Horiz. % 245.62% 241.48% 243.02% 235.14% 194.48% 190.68% 100.00%
NOSH 440,022 439,941 439,025 439,563 435,505 431,506 429,956 1.56%
  QoQ % 0.02% 0.21% -0.12% 0.93% 0.93% 0.36% -
  Horiz. % 102.34% 102.32% 102.11% 102.23% 101.29% 100.36% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.33 % 4.44 % 4.47 % 4.84 % 4.66 % 4.44 % 5.27 % -12.29%
  QoQ % -2.48% -0.67% -7.64% 3.86% 4.95% -15.75% -
  Horiz. % 82.16% 84.25% 84.82% 91.84% 88.43% 84.25% 100.00%
ROE 8.43 % 8.96 % 8.80 % 8.56 % 9.64 % 8.85 % 19.42 % -42.70%
  QoQ % -5.92% 1.82% 2.80% -11.20% 8.93% -54.43% -
  Horiz. % 43.41% 46.14% 45.31% 44.08% 49.64% 45.57% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 514.89 531.09 520.02 462.60 440.67 411.45 395.12 19.32%
  QoQ % -3.05% 2.13% 12.41% 4.98% 7.10% 4.13% -
  Horiz. % 130.31% 134.41% 131.61% 117.08% 111.53% 104.13% 100.00%
EPS 20.23 21.15 20.94 19.68 18.51 16.82 19.42 2.76%
  QoQ % -4.35% 1.00% 6.40% 6.32% 10.05% -13.39% -
  Horiz. % 104.17% 108.91% 107.83% 101.34% 95.31% 86.61% 100.00%
DPS 2.00 2.00 2.00 1.97 2.00 1.85 1.86 4.96%
  QoQ % 0.00% 0.00% 1.52% -1.50% 8.11% -0.54% -
  Horiz. % 107.53% 107.53% 107.53% 105.91% 107.53% 99.46% 100.00%
NAPS 2.4000 2.3600 2.3800 2.3000 1.9200 1.9000 1.0000 79.35%
  QoQ % 1.69% -0.84% 3.48% 19.79% 1.05% 90.00% -
  Horiz. % 240.00% 236.00% 238.00% 230.00% 192.00% 190.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.31 58.07 56.74 50.54 47.70 44.12 42.22 21.19%
  QoQ % -3.03% 2.34% 12.27% 5.95% 8.11% 4.50% -
  Horiz. % 133.37% 137.54% 134.39% 119.71% 112.98% 104.50% 100.00%
EPS 2.21 2.31 2.28 2.15 2.00 1.80 2.08 4.13%
  QoQ % -4.33% 1.32% 6.05% 7.50% 11.11% -13.46% -
  Horiz. % 106.25% 111.06% 109.62% 103.37% 96.15% 86.54% 100.00%
DPS 0.22 0.22 0.22 0.22 0.22 0.20 0.20 6.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.00% 100.00%
NAPS 0.2625 0.2580 0.2597 0.2513 0.2078 0.2038 0.1069 82.11%
  QoQ % 1.74% -0.65% 3.34% 20.93% 1.96% 90.65% -
  Horiz. % 245.56% 241.35% 242.94% 235.08% 194.39% 190.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.8400 2.0600 1.7600 1.5500 2.2100 2.3300 2.6200 -
P/RPS 0.36 0.39 0.34 0.34 0.50 0.57 0.66 -33.27%
  QoQ % -7.69% 14.71% 0.00% -32.00% -12.28% -13.64% -
  Horiz. % 54.55% 59.09% 51.52% 51.52% 75.76% 86.36% 100.00%
P/EPS 9.10 9.74 8.41 7.87 11.94 13.85 13.49 -23.10%
  QoQ % -6.57% 15.81% 6.86% -34.09% -13.79% 2.67% -
  Horiz. % 67.46% 72.20% 62.34% 58.34% 88.51% 102.67% 100.00%
EY 10.99 10.27 11.90 12.70 8.38 7.22 7.41 30.08%
  QoQ % 7.01% -13.70% -6.30% 51.55% 16.07% -2.56% -
  Horiz. % 148.31% 138.60% 160.59% 171.39% 113.09% 97.44% 100.00%
DY 1.09 0.97 1.14 1.27 0.90 0.79 0.71 33.11%
  QoQ % 12.37% -14.91% -10.24% 41.11% 13.92% 11.27% -
  Horiz. % 153.52% 136.62% 160.56% 178.87% 126.76% 111.27% 100.00%
P/NAPS 0.77 0.87 0.74 0.67 1.15 1.23 2.62 -55.83%
  QoQ % -11.49% 17.57% 10.45% -41.74% -6.50% -53.05% -
  Horiz. % 29.39% 33.21% 28.24% 25.57% 43.89% 46.95% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 -
Price 1.7000 1.8700 1.9200 1.7300 1.8900 2.3600 2.1500 -
P/RPS 0.33 0.35 0.37 0.37 0.43 0.57 0.54 -28.01%
  QoQ % -5.71% -5.41% 0.00% -13.95% -24.56% 5.56% -
  Horiz. % 61.11% 64.81% 68.52% 68.52% 79.63% 105.56% 100.00%
P/EPS 8.40 8.84 9.17 8.79 10.21 14.03 11.07 -16.82%
  QoQ % -4.98% -3.60% 4.32% -13.91% -27.23% 26.74% -
  Horiz. % 75.88% 79.86% 82.84% 79.40% 92.23% 126.74% 100.00%
EY 11.90 11.31 10.90 11.38 9.80 7.13 9.03 20.22%
  QoQ % 5.22% 3.76% -4.22% 16.12% 37.45% -21.04% -
  Horiz. % 131.78% 125.25% 120.71% 126.02% 108.53% 78.96% 100.00%
DY 1.18 1.07 1.04 1.14 1.06 0.78 0.86 23.50%
  QoQ % 10.28% 2.88% -8.77% 7.55% 35.90% -9.30% -
  Horiz. % 137.21% 124.42% 120.93% 132.56% 123.26% 90.70% 100.00%
P/NAPS 0.71 0.79 0.81 0.75 0.98 1.24 2.15 -52.26%
  QoQ % -10.13% -2.47% 8.00% -23.47% -20.97% -42.33% -
  Horiz. % 33.02% 36.74% 37.67% 34.88% 45.58% 57.67% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers