Highlights

[PMETAL] QoQ TTM Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -69.84%    YoY -     -91.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,733,629 3,499,389 3,294,519 3,121,657 3,041,885 2,856,560 2,583,602 27.79%
  QoQ % 6.69% 6.22% 5.54% 2.62% 6.49% 10.57% -
  Horiz. % 144.51% 135.45% 127.52% 120.83% 117.74% 110.57% 100.00%
PBT 231,296 163,409 106,673 105,604 133,447 105,568 102,698 71.73%
  QoQ % 41.54% 53.19% 1.01% -20.86% 26.41% 2.79% -
  Horiz. % 225.22% 159.12% 103.87% 102.83% 129.94% 102.79% 100.00%
Tax -64,520 -100,678 -94,743 -94,029 -75,079 119,077 120,041 -
  QoQ % 35.91% -6.26% -0.76% -25.24% -163.05% -0.80% -
  Horiz. % -53.75% -83.87% -78.93% -78.33% -62.54% 99.20% 100.00%
NP 166,776 62,731 11,930 11,575 58,368 224,645 222,739 -17.53%
  QoQ % 165.86% 425.83% 3.07% -80.17% -74.02% 0.86% -
  Horiz. % 74.88% 28.16% 5.36% 5.20% 26.20% 100.86% 100.00%
NP to SH 142,031 57,729 17,744 14,959 49,602 187,344 186,532 -16.60%
  QoQ % 146.03% 225.34% 18.62% -69.84% -73.52% 0.44% -
  Horiz. % 76.14% 30.95% 9.51% 8.02% 26.59% 100.44% 100.00%
Tax Rate 27.89 % 61.61 % 88.82 % 89.04 % 56.26 % -112.80 % -116.89 % -
  QoQ % -54.73% -30.63% -0.25% 58.27% 149.88% 3.50% -
  Horiz. % -23.86% -52.71% -75.99% -76.17% -48.13% 96.50% 100.00%
Total Cost 3,566,853 3,436,658 3,282,589 3,110,082 2,983,517 2,631,915 2,360,863 31.63%
  QoQ % 3.79% 4.69% 5.55% 4.24% 13.36% 11.48% -
  Horiz. % 151.08% 145.57% 139.04% 131.73% 126.37% 111.48% 100.00%
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.62%
  QoQ % 5.62% 33.48% 1.27% -4.28% 0.78% 2.26% -
  Horiz. % 140.83% 133.34% 99.90% 98.64% 103.06% 102.26% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 72,421 61,760 40,894 15,318 15,060 14,366 13,693 203.25%
  QoQ % 17.26% 51.03% 166.96% 1.71% 4.83% 4.92% -
  Horiz. % 528.88% 451.03% 298.64% 111.87% 109.99% 104.92% 100.00%
Div Payout % 50.99 % 106.98 % 230.47 % 102.40 % 30.36 % 7.67 % 7.34 % 263.65%
  QoQ % -52.34% -53.58% 125.07% 237.29% 295.83% 4.50% -
  Horiz. % 694.69% 1,457.49% 3,139.92% 1,395.10% 413.62% 104.50% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.62%
  QoQ % 5.62% 33.48% 1.27% -4.28% 0.78% 2.26% -
  Horiz. % 140.83% 133.34% 99.90% 98.64% 103.06% 102.26% 100.00%
NOSH 527,123 518,807 511,514 509,157 515,312 507,367 507,967 2.50%
  QoQ % 1.60% 1.43% 0.46% -1.19% 1.57% -0.12% -
  Horiz. % 103.77% 102.13% 100.70% 100.23% 101.45% 99.88% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.47 % 1.79 % 0.36 % 0.37 % 1.92 % 7.86 % 8.62 % -35.43%
  QoQ % 149.72% 397.22% -2.70% -80.73% -75.57% -8.82% -
  Horiz. % 51.86% 20.77% 4.18% 4.29% 22.27% 91.18% 100.00%
ROE 7.88 % 3.38 % 1.39 % 1.18 % 3.76 % 14.31 % 14.57 % -33.59%
  QoQ % 133.14% 143.17% 17.80% -68.62% -73.72% -1.78% -
  Horiz. % 54.08% 23.20% 9.54% 8.10% 25.81% 98.22% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 708.30 674.51 644.07 613.10 590.30 563.02 508.62 24.68%
  QoQ % 5.01% 4.73% 5.05% 3.86% 4.85% 10.70% -
  Horiz. % 139.26% 132.62% 126.63% 120.54% 116.06% 110.70% 100.00%
EPS 26.94 11.13 3.47 2.94 9.63 36.92 36.72 -18.64%
  QoQ % 142.05% 220.75% 18.03% -69.47% -73.92% 0.54% -
  Horiz. % 73.37% 30.31% 9.45% 8.01% 26.23% 100.54% 100.00%
DPS 13.74 12.00 8.00 3.00 2.92 2.83 2.70 195.56%
  QoQ % 14.50% 50.00% 166.67% 2.74% 3.18% 4.81% -
  Horiz. % 508.89% 444.44% 296.30% 111.11% 108.15% 104.81% 100.00%
NAPS 3.4200 3.2900 2.5000 2.4800 2.5600 2.5800 2.5200 22.56%
  QoQ % 3.95% 31.60% 0.81% -3.12% -0.78% 2.38% -
  Horiz. % 135.71% 130.56% 99.21% 98.41% 101.59% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 92.46 86.66 81.59 77.30 75.33 70.74 63.98 27.79%
  QoQ % 6.69% 6.21% 5.55% 2.62% 6.49% 10.57% -
  Horiz. % 144.51% 135.45% 127.52% 120.82% 117.74% 110.57% 100.00%
EPS 3.52 1.43 0.44 0.37 1.23 4.64 4.62 -16.57%
  QoQ % 146.15% 225.00% 18.92% -69.92% -73.49% 0.43% -
  Horiz. % 76.19% 30.95% 9.52% 8.01% 26.62% 100.43% 100.00%
DPS 1.79 1.53 1.01 0.38 0.37 0.36 0.34 202.33%
  QoQ % 16.99% 51.49% 165.79% 2.70% 2.78% 5.88% -
  Horiz. % 526.47% 450.00% 297.06% 111.76% 108.82% 105.88% 100.00%
NAPS 0.4464 0.4227 0.3167 0.3127 0.3267 0.3242 0.3170 25.61%
  QoQ % 5.61% 33.47% 1.28% -4.29% 0.77% 2.27% -
  Horiz. % 140.82% 133.34% 99.91% 98.64% 103.06% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.2500 3.9300 2.2600 2.3200 2.2100 2.3300 1.7600 -
P/RPS 0.88 0.58 0.35 0.38 0.37 0.41 0.35 84.80%
  QoQ % 51.72% 65.71% -7.89% 2.70% -9.76% 17.14% -
  Horiz. % 251.43% 165.71% 100.00% 108.57% 105.71% 117.14% 100.00%
P/EPS 23.20 35.32 65.15 78.97 22.96 6.31 4.79 185.99%
  QoQ % -34.31% -45.79% -17.50% 243.95% 263.87% 31.73% -
  Horiz. % 484.34% 737.37% 1,360.13% 1,648.64% 479.33% 131.73% 100.00%
EY 4.31 2.83 1.53 1.27 4.36 15.85 20.86 -65.02%
  QoQ % 52.30% 84.97% 20.47% -70.87% -72.49% -24.02% -
  Horiz. % 20.66% 13.57% 7.33% 6.09% 20.90% 75.98% 100.00%
DY 2.20 3.05 3.54 1.29 1.32 1.22 1.53 27.37%
  QoQ % -27.87% -13.84% 174.42% -2.27% 8.20% -20.26% -
  Horiz. % 143.79% 199.35% 231.37% 84.31% 86.27% 79.74% 100.00%
P/NAPS 1.83 1.19 0.90 0.94 0.86 0.90 0.70 89.66%
  QoQ % 53.78% 32.22% -4.26% 9.30% -4.44% 28.57% -
  Horiz. % 261.43% 170.00% 128.57% 134.29% 122.86% 128.57% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 6.8500 6.1000 3.5500 2.3000 2.3600 2.0200 2.3400 -
P/RPS 0.97 0.90 0.55 0.38 0.40 0.36 0.46 64.37%
  QoQ % 7.78% 63.64% 44.74% -5.00% 11.11% -21.74% -
  Horiz. % 210.87% 195.65% 119.57% 82.61% 86.96% 78.26% 100.00%
P/EPS 25.42 54.82 102.34 78.28 24.52 5.47 6.37 151.38%
  QoQ % -53.63% -46.43% 30.74% 219.25% 348.26% -14.13% -
  Horiz. % 399.06% 860.60% 1,606.59% 1,228.89% 384.93% 85.87% 100.00%
EY 3.93 1.82 0.98 1.28 4.08 18.28 15.69 -60.23%
  QoQ % 115.93% 85.71% -23.44% -68.63% -77.68% 16.51% -
  Horiz. % 25.05% 11.60% 6.25% 8.16% 26.00% 116.51% 100.00%
DY 2.01 1.97 2.25 1.30 1.24 1.40 1.15 45.05%
  QoQ % 2.03% -12.44% 73.08% 4.84% -11.43% 21.74% -
  Horiz. % 174.78% 171.30% 195.65% 113.04% 107.83% 121.74% 100.00%
P/NAPS 2.00 1.85 1.42 0.93 0.92 0.78 0.93 66.53%
  QoQ % 8.11% 30.28% 52.69% 1.09% 17.95% -16.13% -
  Horiz. % 215.05% 198.92% 152.69% 100.00% 98.92% 83.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

448  407  529  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SANICHI 0.09+0.03 
 SANICHI-WE 0.010.00 
 XOX 0.065+0.015 
 KGROUP 0.085+0.01 
 GDEX 0.445+0.075 
 DSONIC-WA 0.655+0.07 
 MYEG 1.30-0.18 
 VELESTO 0.160.00 
 EAH 0.02+0.01 
 ARMADA 0.23+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers