Highlights

[PMETAL] YoY Quarter Result on 2012-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -14.96%    YoY -     -17.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 947,258 1,000,213 795,343 522,385 593,255 449,507 281,674 22.39%
  YoY % -5.29% 25.76% 52.25% -11.95% 31.98% 59.58% -
  Horiz. % 336.30% 355.10% 282.36% 185.46% 210.62% 159.58% 100.00%
PBT 42,914 83,584 26,848 23,978 36,757 20,965 14,577 19.71%
  YoY % -48.66% 211.32% 11.97% -34.77% 75.33% 43.82% -
  Horiz. % 294.40% 573.40% 184.18% 164.49% 252.16% 143.82% 100.00%
Tax -10,369 -9,962 -4,027 -3,063 -10,150 -4,889 -1,313 41.09%
  YoY % -4.09% -147.38% -31.47% 69.82% -107.61% -272.35% -
  Horiz. % 789.72% 758.72% 306.70% 233.28% 773.04% 372.35% 100.00%
NP 32,545 73,622 22,821 20,915 26,607 16,076 13,264 16.13%
  YoY % -55.79% 222.61% 9.11% -21.39% 65.51% 21.20% -
  Horiz. % 245.36% 555.05% 172.05% 157.68% 200.60% 121.20% 100.00%
NP to SH 24,726 60,026 20,041 19,229 23,256 15,224 13,723 10.31%
  YoY % -58.81% 199.52% 4.22% -17.32% 52.76% 10.94% -
  Horiz. % 180.18% 437.41% 146.04% 140.12% 169.47% 110.94% 100.00%
Tax Rate 24.16 % 11.92 % 15.00 % 12.77 % 27.61 % 23.32 % 9.01 % 17.86%
  YoY % 102.68% -20.53% 17.46% -53.75% 18.40% 158.82% -
  Horiz. % 268.15% 132.30% 166.48% 141.73% 306.44% 258.82% 100.00%
Total Cost 914,713 926,591 772,522 501,470 566,648 433,431 268,410 22.66%
  YoY % -1.28% 19.94% 54.05% -11.50% 30.74% 61.48% -
  Horiz. % 340.79% 345.21% 287.81% 186.83% 211.11% 161.48% 100.00%
Net Worth 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 19.17%
  YoY % 21.35% 30.39% 23.95% 26.30% 12.57% 2.79% -
  Horiz. % 286.62% 236.20% 181.14% 146.14% 115.71% 102.79% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,418 25,940 - 4,400 4,355 3,677 2,737 38.60%
  YoY % -25.14% 0.00% 0.00% 1.04% 18.43% 34.34% -
  Horiz. % 709.40% 947.66% 0.00% 160.75% 159.10% 134.34% 100.00%
Div Payout % 78.53 % 43.22 % - % 22.88 % 18.73 % 24.15 % 19.95 % 25.64%
  YoY % 81.70% 0.00% 0.00% 22.16% -22.44% 21.05% -
  Horiz. % 393.63% 216.64% 0.00% 114.69% 93.88% 121.05% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 19.17%
  YoY % 21.35% 30.39% 23.95% 26.30% 12.57% 2.79% -
  Horiz. % 286.62% 236.20% 181.14% 146.14% 115.71% 102.79% 100.00%
NOSH 1,294,554 518,807 507,367 440,022 435,505 367,729 364,973 23.48%
  YoY % 149.53% 2.25% 15.30% 1.04% 18.43% 0.76% -
  Horiz. % 354.70% 142.15% 139.01% 120.56% 119.33% 100.76% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.44 % 7.36 % 2.87 % 4.00 % 4.48 % 3.58 % 4.71 % -5.10%
  YoY % -53.26% 156.45% -28.25% -10.71% 25.14% -23.99% -
  Horiz. % 73.04% 156.26% 60.93% 84.93% 95.12% 76.01% 100.00%
ROE 1.19 % 3.52 % 1.53 % 1.82 % 2.78 % 2.05 % 1.90 % -7.50%
  YoY % -66.19% 130.07% -15.93% -34.53% 35.61% 7.89% -
  Horiz. % 62.63% 185.26% 80.53% 95.79% 146.32% 107.89% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 73.17 192.79 156.76 118.72 136.22 122.24 77.18 -0.88%
  YoY % -62.05% 22.98% 32.04% -12.85% 11.44% 58.38% -
  Horiz. % 94.80% 249.79% 203.11% 153.82% 176.50% 158.38% 100.00%
EPS 1.91 11.57 3.95 4.37 5.34 4.14 3.76 -10.67%
  YoY % -83.49% 192.91% -9.61% -18.16% 28.99% 10.11% -
  Horiz. % 50.80% 307.71% 105.05% 116.22% 142.02% 110.11% 100.00%
DPS 1.50 5.00 0.00 1.00 1.00 1.00 0.75 12.24%
  YoY % -70.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 200.00% 666.67% 0.00% 133.33% 133.33% 133.33% 100.00%
NAPS 1.6000 3.2900 2.5800 2.4000 1.9200 2.0200 1.9800 -3.49%
  YoY % -51.37% 27.52% 7.50% 25.00% -4.95% 2.02% -
  Horiz. % 80.81% 166.16% 130.30% 121.21% 96.97% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.55 24.87 19.77 12.99 14.75 11.18 7.00 22.40%
  YoY % -5.31% 25.80% 52.19% -11.93% 31.93% 59.71% -
  Horiz. % 336.43% 355.29% 282.43% 185.57% 210.71% 159.71% 100.00%
EPS 0.61 1.49 0.50 0.48 0.58 0.38 0.34 10.23%
  YoY % -59.06% 198.00% 4.17% -17.24% 52.63% 11.76% -
  Horiz. % 179.41% 438.24% 147.06% 141.18% 170.59% 111.76% 100.00%
DPS 0.48 0.64 0.00 0.11 0.11 0.09 0.07 37.81%
  YoY % -25.00% 0.00% 0.00% 0.00% 22.22% 28.57% -
  Horiz. % 685.71% 914.29% 0.00% 157.14% 157.14% 128.57% 100.00%
NAPS 0.5150 0.4244 0.3255 0.2626 0.2079 0.1847 0.1797 19.17%
  YoY % 21.35% 30.38% 23.95% 26.31% 12.56% 2.78% -
  Horiz. % 286.59% 236.17% 181.14% 146.13% 115.69% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.6000 3.9300 2.3300 1.8400 2.2100 1.3300 1.0800 -
P/RPS 3.55 2.04 1.49 1.55 1.62 1.09 1.40 16.77%
  YoY % 74.02% 36.91% -3.87% -4.32% 48.62% -22.14% -
  Horiz. % 253.57% 145.71% 106.43% 110.71% 115.71% 77.86% 100.00%
P/EPS 136.13 33.97 58.99 42.11 41.39 32.13 28.72 29.59%
  YoY % 300.74% -42.41% 40.09% 1.74% 28.82% 11.87% -
  Horiz. % 473.99% 118.28% 205.40% 146.62% 144.12% 111.87% 100.00%
EY 0.73 2.94 1.70 2.38 2.42 3.11 3.48 -22.91%
  YoY % -75.17% 72.94% -28.57% -1.65% -22.19% -10.63% -
  Horiz. % 20.98% 84.48% 48.85% 68.39% 69.54% 89.37% 100.00%
DY 0.58 1.27 0.00 0.54 0.45 0.75 0.69 -2.85%
  YoY % -54.33% 0.00% 0.00% 20.00% -40.00% 8.70% -
  Horiz. % 84.06% 184.06% 0.00% 78.26% 65.22% 108.70% 100.00%
P/NAPS 1.62 1.19 0.90 0.77 1.15 0.66 0.55 19.72%
  YoY % 36.13% 32.22% 16.88% -33.04% 74.24% 20.00% -
  Horiz. % 294.55% 216.36% 163.64% 140.00% 209.09% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 -
Price 1.8500 6.1000 2.0200 1.7000 1.8900 1.3900 1.2000 -
P/RPS 2.53 3.16 1.29 1.43 1.39 1.14 1.55 8.50%
  YoY % -19.94% 144.96% -9.79% 2.88% 21.93% -26.45% -
  Horiz. % 163.23% 203.87% 83.23% 92.26% 89.68% 73.55% 100.00%
P/EPS 96.86 52.72 51.14 38.90 35.39 33.57 31.91 20.32%
  YoY % 83.73% 3.09% 31.47% 9.92% 5.42% 5.20% -
  Horiz. % 303.54% 165.21% 160.26% 121.91% 110.91% 105.20% 100.00%
EY 1.03 1.90 1.96 2.57 2.83 2.98 3.13 -16.90%
  YoY % -45.79% -3.06% -23.74% -9.19% -5.03% -4.79% -
  Horiz. % 32.91% 60.70% 62.62% 82.11% 90.42% 95.21% 100.00%
DY 0.81 0.82 0.00 0.59 0.53 0.72 0.62 4.55%
  YoY % -1.22% 0.00% 0.00% 11.32% -26.39% 16.13% -
  Horiz. % 130.65% 132.26% 0.00% 95.16% 85.48% 116.13% 100.00%
P/NAPS 1.16 1.85 0.78 0.71 0.98 0.69 0.61 11.30%
  YoY % -37.30% 137.18% 9.86% -27.55% 42.03% 13.11% -
  Horiz. % 190.16% 303.28% 127.87% 116.39% 160.66% 113.11% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
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. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
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