Highlights

[PMETAL] QoQ TTM Result on 2013-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -73.52%    YoY -     -75.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,499,389 3,294,519 3,121,657 3,041,885 2,856,560 2,583,602 2,384,420 29.23%
  QoQ % 6.22% 5.54% 2.62% 6.49% 10.57% 8.35% -
  Horiz. % 146.76% 138.17% 130.92% 127.57% 119.80% 108.35% 100.00%
PBT 163,409 106,673 105,604 133,447 105,568 102,698 100,144 38.73%
  QoQ % 53.19% 1.01% -20.86% 26.41% 2.79% 2.55% -
  Horiz. % 163.17% 106.52% 105.45% 133.26% 105.42% 102.55% 100.00%
Tax -100,678 -94,743 -94,029 -75,079 119,077 120,041 121,684 -
  QoQ % -6.26% -0.76% -25.24% -163.05% -0.80% -1.35% -
  Horiz. % -82.74% -77.86% -77.27% -61.70% 97.86% 98.65% 100.00%
NP 62,731 11,930 11,575 58,368 224,645 222,739 221,828 -57.02%
  QoQ % 425.83% 3.07% -80.17% -74.02% 0.86% 0.41% -
  Horiz. % 28.28% 5.38% 5.22% 26.31% 101.27% 100.41% 100.00%
NP to SH 57,729 17,744 14,959 49,602 187,344 186,532 183,899 -53.91%
  QoQ % 225.34% 18.62% -69.84% -73.52% 0.44% 1.43% -
  Horiz. % 31.39% 9.65% 8.13% 26.97% 101.87% 101.43% 100.00%
Tax Rate 61.61 % 88.82 % 89.04 % 56.26 % -112.80 % -116.89 % -121.51 % -
  QoQ % -30.63% -0.25% 58.27% 149.88% 3.50% 3.80% -
  Horiz. % -50.70% -73.10% -73.28% -46.30% 92.83% 96.20% 100.00%
Total Cost 3,436,658 3,282,589 3,110,082 2,983,517 2,631,915 2,360,863 2,162,592 36.29%
  QoQ % 4.69% 5.55% 4.24% 13.36% 11.48% 9.17% -
  Horiz. % 158.91% 151.79% 143.81% 137.96% 121.70% 109.17% 100.00%
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.23%
  QoQ % 33.48% 1.27% -4.28% 0.78% 2.26% 32.41% -
  Horiz. % 176.55% 132.27% 130.61% 136.45% 135.40% 132.41% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 61,760 40,894 15,318 15,060 14,366 13,693 13,693 173.74%
  QoQ % 51.03% 166.96% 1.71% 4.83% 4.92% 0.00% -
  Horiz. % 451.03% 298.64% 111.87% 109.99% 104.92% 100.00% 100.00%
Div Payout % 106.98 % 230.47 % 102.40 % 30.36 % 7.67 % 7.34 % 7.45 % 493.68%
  QoQ % -53.58% 125.07% 237.29% 295.83% 4.50% -1.48% -
  Horiz. % 1,435.97% 3,093.56% 1,374.50% 407.52% 102.95% 98.52% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.23%
  QoQ % 33.48% 1.27% -4.28% 0.78% 2.26% 32.41% -
  Horiz. % 176.55% 132.27% 130.61% 136.45% 135.40% 132.41% 100.00%
NOSH 518,807 511,514 509,157 515,312 507,367 507,967 483,394 4.84%
  QoQ % 1.43% 0.46% -1.19% 1.57% -0.12% 5.08% -
  Horiz. % 107.33% 105.82% 105.33% 106.60% 104.96% 105.08% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.79 % 0.36 % 0.37 % 1.92 % 7.86 % 8.62 % 9.30 % -66.76%
  QoQ % 397.22% -2.70% -80.73% -75.57% -8.82% -7.31% -
  Horiz. % 19.25% 3.87% 3.98% 20.65% 84.52% 92.69% 100.00%
ROE 3.38 % 1.39 % 1.18 % 3.76 % 14.31 % 14.57 % 19.02 % -68.49%
  QoQ % 143.17% 17.80% -68.62% -73.72% -1.78% -23.40% -
  Horiz. % 17.77% 7.31% 6.20% 19.77% 75.24% 76.60% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 674.51 644.07 613.10 590.30 563.02 508.62 493.27 23.27%
  QoQ % 4.73% 5.05% 3.86% 4.85% 10.70% 3.11% -
  Horiz. % 136.74% 130.57% 124.29% 119.67% 114.14% 103.11% 100.00%
EPS 11.13 3.47 2.94 9.63 36.92 36.72 38.04 -56.03%
  QoQ % 220.75% 18.03% -69.47% -73.92% 0.54% -3.47% -
  Horiz. % 29.26% 9.12% 7.73% 25.32% 97.06% 96.53% 100.00%
DPS 12.00 8.00 3.00 2.92 2.83 2.70 2.83 162.67%
  QoQ % 50.00% 166.67% 2.74% 3.18% 4.81% -4.59% -
  Horiz. % 424.03% 282.69% 106.01% 103.18% 100.00% 95.41% 100.00%
NAPS 3.2900 2.5000 2.4800 2.5600 2.5800 2.5200 2.0000 39.48%
  QoQ % 31.60% 0.81% -3.12% -0.78% 2.38% 26.00% -
  Horiz. % 164.50% 125.00% 124.00% 128.00% 129.00% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 86.66 81.59 77.30 75.33 70.74 63.98 59.05 29.23%
  QoQ % 6.21% 5.55% 2.62% 6.49% 10.57% 8.35% -
  Horiz. % 146.76% 138.17% 130.91% 127.57% 119.80% 108.35% 100.00%
EPS 1.43 0.44 0.37 1.23 4.64 4.62 4.55 -53.87%
  QoQ % 225.00% 18.92% -69.92% -73.49% 0.43% 1.54% -
  Horiz. % 31.43% 9.67% 8.13% 27.03% 101.98% 101.54% 100.00%
DPS 1.53 1.01 0.38 0.37 0.36 0.34 0.34 173.32%
  QoQ % 51.49% 165.79% 2.70% 2.78% 5.88% 0.00% -
  Horiz. % 450.00% 297.06% 111.76% 108.82% 105.88% 100.00% 100.00%
NAPS 0.4227 0.3167 0.3127 0.3267 0.3242 0.3170 0.2394 46.24%
  QoQ % 33.47% 1.28% -4.29% 0.77% 2.27% 32.41% -
  Horiz. % 176.57% 132.29% 130.62% 136.47% 135.42% 132.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 1.9100 -
P/RPS 0.58 0.35 0.38 0.37 0.41 0.35 0.39 30.38%
  QoQ % 65.71% -7.89% 2.70% -9.76% 17.14% -10.26% -
  Horiz. % 148.72% 89.74% 97.44% 94.87% 105.13% 89.74% 100.00%
P/EPS 35.32 65.15 78.97 22.96 6.31 4.79 5.02 268.49%
  QoQ % -45.79% -17.50% 243.95% 263.87% 31.73% -4.58% -
  Horiz. % 703.59% 1,297.81% 1,573.11% 457.37% 125.70% 95.42% 100.00%
EY 2.83 1.53 1.27 4.36 15.85 20.86 19.92 -72.87%
  QoQ % 84.97% 20.47% -70.87% -72.49% -24.02% 4.72% -
  Horiz. % 14.21% 7.68% 6.38% 21.89% 79.57% 104.72% 100.00%
DY 3.05 3.54 1.29 1.32 1.22 1.53 1.48 62.16%
  QoQ % -13.84% 174.42% -2.27% 8.20% -20.26% 3.38% -
  Horiz. % 206.08% 239.19% 87.16% 89.19% 82.43% 103.38% 100.00%
P/NAPS 1.19 0.90 0.94 0.86 0.90 0.70 0.96 15.44%
  QoQ % 32.22% -4.26% 9.30% -4.44% 28.57% -27.08% -
  Horiz. % 123.96% 93.75% 97.92% 89.58% 93.75% 72.92% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 1.7600 -
P/RPS 0.90 0.55 0.38 0.40 0.36 0.46 0.36 84.51%
  QoQ % 63.64% 44.74% -5.00% 11.11% -21.74% 27.78% -
  Horiz. % 250.00% 152.78% 105.56% 111.11% 100.00% 127.78% 100.00%
P/EPS 54.82 102.34 78.28 24.52 5.47 6.37 4.63 421.84%
  QoQ % -46.43% 30.74% 219.25% 348.26% -14.13% 37.58% -
  Horiz. % 1,184.02% 2,210.37% 1,690.71% 529.59% 118.14% 137.58% 100.00%
EY 1.82 0.98 1.28 4.08 18.28 15.69 21.62 -80.88%
  QoQ % 85.71% -23.44% -68.63% -77.68% 16.51% -27.43% -
  Horiz. % 8.42% 4.53% 5.92% 18.87% 84.55% 72.57% 100.00%
DY 1.97 2.25 1.30 1.24 1.40 1.15 1.61 14.44%
  QoQ % -12.44% 73.08% 4.84% -11.43% 21.74% -28.57% -
  Horiz. % 122.36% 139.75% 80.75% 77.02% 86.96% 71.43% 100.00%
P/NAPS 1.85 1.42 0.93 0.92 0.78 0.93 0.88 64.33%
  QoQ % 30.28% 52.69% 1.09% 17.95% -16.13% 5.68% -
  Horiz. % 210.23% 161.36% 105.68% 104.55% 88.64% 105.68% 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.
 


 

347  380  481  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers