Highlights

[PMETAL] YoY Quarter Result on 2012-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     607.75%    YoY -     576.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,016,321 1,028,700 794,460 609,135 581,668 467,394 306,152 22.13%
  YoY % -1.20% 29.48% 30.42% 4.72% 24.45% 52.67% -
  Horiz. % 331.97% 336.01% 259.50% 198.96% 189.99% 152.67% 100.00%
PBT 42,292 116,255 48,368 20,489 30,068 19,967 11,262 24.66%
  YoY % -63.62% 140.36% 136.07% -31.86% 50.59% 77.30% -
  Horiz. % 375.53% 1,032.28% 429.48% 181.93% 266.99% 177.30% 100.00%
Tax -12,245 -10,343 -46,501 147,655 -6,527 -5,476 -1,885 36.58%
  YoY % -18.39% 77.76% -131.49% 2,362.22% -19.19% -190.50% -
  Horiz. % 649.60% 548.70% 2,466.90% -7,833.16% 346.26% 290.50% 100.00%
NP 30,047 105,912 1,867 168,144 23,541 14,491 9,377 21.41%
  YoY % -71.63% 5,572.84% -98.89% 614.26% 62.45% 54.54% -
  Horiz. % 320.43% 1,129.49% 19.91% 1,793.15% 251.05% 154.54% 100.00%
NP to SH 29,508 82,653 -1,649 136,093 20,132 14,230 9,159 21.52%
  YoY % -64.30% 5,112.31% -101.21% 576.00% 41.48% 55.37% -
  Horiz. % 322.17% 902.42% -18.00% 1,485.89% 219.81% 155.37% 100.00%
Tax Rate 28.95 % 8.90 % 96.14 % -720.65 % 21.71 % 27.43 % 16.74 % 9.55%
  YoY % 225.28% -90.74% 113.34% -3,419.44% -20.85% 63.86% -
  Horiz. % 172.94% 53.17% 574.31% -4,304.96% 129.69% 163.86% 100.00%
Total Cost 986,274 922,788 792,593 440,991 558,127 452,903 296,775 22.15%
  YoY % 6.88% 16.43% 79.73% -20.99% 23.23% 52.61% -
  Horiz. % 332.33% 310.94% 267.07% 148.59% 188.06% 152.61% 100.00%
Net Worth 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 17.05%
  YoY % 3.11% 36.66% 11.22% 17.32% 28.89% 8.56% -
  Horiz. % 257.28% 249.52% 182.59% 164.17% 139.93% 108.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,498 15,813 5,153 4,459 - - - -
  YoY % 23.30% 206.88% 15.56% 0.00% 0.00% 0.00% -
  Horiz. % 437.27% 354.64% 115.56% 100.00% - - -
Div Payout % 66.08 % 19.13 % - % 3.28 % - % - % - % -
  YoY % 245.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,014.63% 583.23% 0.00% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 17.05%
  YoY % 3.11% 36.66% 11.22% 17.32% 28.89% 8.56% -
  Horiz. % 257.28% 249.52% 182.59% 164.17% 139.93% 108.56% 100.00%
NOSH 1,299,911 527,123 515,312 445,914 439,563 428,614 364,900 23.57%
  YoY % 146.60% 2.29% 15.56% 1.44% 2.55% 17.46% -
  Horiz. % 356.24% 144.46% 141.22% 122.20% 120.46% 117.46% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.96 % 10.30 % 0.24 % 27.60 % 4.05 % 3.10 % 3.06 % -0.55%
  YoY % -71.26% 4,191.67% -99.13% 581.48% 30.65% 1.31% -
  Horiz. % 96.73% 336.60% 7.84% 901.96% 132.35% 101.31% 100.00%
ROE 1.59 % 4.58 % -0.13 % 11.47 % 1.99 % 1.81 % 1.27 % 3.81%
  YoY % -65.28% 3,623.08% -101.13% 476.38% 9.94% 42.52% -
  Horiz. % 125.20% 360.63% -10.24% 903.15% 156.69% 142.52% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.18 195.15 154.17 136.60 132.33 109.05 83.90 -1.17%
  YoY % -59.94% 26.58% 12.86% 3.23% 21.35% 29.98% -
  Horiz. % 93.18% 232.60% 183.75% 162.81% 157.72% 129.98% 100.00%
EPS 2.27 15.68 -0.32 30.52 4.58 3.32 2.51 -1.66%
  YoY % -85.52% 5,000.00% -101.05% 566.38% 37.95% 32.27% -
  Horiz. % 90.44% 624.70% -12.75% 1,215.94% 182.47% 132.27% 100.00%
DPS 1.50 3.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % -50.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 300.00% 100.00% 100.00% - - -
NAPS 1.4300 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 -5.28%
  YoY % -58.19% 33.59% -3.76% 15.65% 25.68% -7.58% -
  Horiz. % 72.22% 172.73% 129.29% 134.34% 116.16% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,083
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.27 25.58 19.75 15.14 14.46 11.62 7.61 22.13%
  YoY % -1.21% 29.52% 30.45% 4.70% 24.44% 52.69% -
  Horiz. % 332.06% 336.14% 259.53% 198.95% 190.01% 152.69% 100.00%
EPS 0.73 2.05 -0.04 3.38 0.50 0.35 0.23 21.22%
  YoY % -64.39% 5,225.00% -101.18% 576.00% 42.86% 52.17% -
  Horiz. % 317.39% 891.30% -17.39% 1,469.57% 217.39% 152.17% 100.00%
DPS 0.48 0.39 0.13 0.11 0.00 0.00 0.00 -
  YoY % 23.08% 200.00% 18.18% 0.00% 0.00% 0.00% -
  Horiz. % 436.36% 354.55% 118.18% 100.00% - - -
NAPS 0.4622 0.4482 0.3280 0.2949 0.2514 0.1950 0.1796 17.05%
  YoY % 3.12% 36.65% 11.22% 17.30% 28.92% 8.57% -
  Horiz. % 257.35% 249.55% 182.63% 164.20% 139.98% 108.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.0600 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 -
P/RPS 2.63 3.20 1.43 1.20 1.17 1.38 1.53 9.44%
  YoY % -17.81% 123.78% 19.17% 2.56% -15.22% -9.80% -
  Horiz. % 171.90% 209.15% 93.46% 78.43% 76.47% 90.20% 100.00%
P/EPS 90.75 39.86 -690.63 5.37 33.84 45.18 51.00 10.08%
  YoY % 127.67% 105.77% -12,960.89% -84.13% -25.10% -11.41% -
  Horiz. % 177.94% 78.16% -1,354.18% 10.53% 66.35% 88.59% 100.00%
EY 1.10 2.51 -0.14 18.61 2.95 2.21 1.96 -9.17%
  YoY % -56.18% 1,892.86% -100.75% 530.85% 33.48% 12.76% -
  Horiz. % 56.12% 128.06% -7.14% 949.49% 150.51% 112.76% 100.00%
DY 0.73 0.48 0.45 0.61 0.00 0.00 0.00 -
  YoY % 52.08% 6.67% -26.23% 0.00% 0.00% 0.00% -
  Horiz. % 119.67% 78.69% 73.77% 100.00% - - -
P/NAPS 1.44 1.83 0.86 0.62 0.67 0.82 0.65 14.17%
  YoY % -21.31% 112.79% 38.71% -7.46% -18.29% 26.15% -
  Horiz. % 221.54% 281.54% 132.31% 95.38% 103.08% 126.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 -
Price 2.1100 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 -
P/RPS 2.70 3.51 1.53 1.28 1.31 1.95 1.47 10.66%
  YoY % -23.08% 129.41% 19.53% -2.29% -32.82% 32.65% -
  Horiz. % 183.67% 238.78% 104.08% 87.07% 89.12% 132.65% 100.00%
P/EPS 92.95 43.69 -737.50 5.73 37.77 64.16 49.00 11.26%
  YoY % 112.75% 105.92% -12,970.85% -84.83% -41.13% 30.94% -
  Horiz. % 189.69% 89.16% -1,505.10% 11.69% 77.08% 130.94% 100.00%
EY 1.08 2.29 -0.14 17.44 2.65 1.56 2.04 -10.05%
  YoY % -52.84% 1,735.71% -100.80% 558.11% 69.87% -23.53% -
  Horiz. % 52.94% 112.25% -6.86% 854.90% 129.90% 76.47% 100.00%
DY 0.71 0.44 0.42 0.57 0.00 0.00 0.00 -
  YoY % 61.36% 4.76% -26.32% 0.00% 0.00% 0.00% -
  Horiz. % 124.56% 77.19% 73.68% 100.00% - - -
P/NAPS 1.48 2.00 0.92 0.66 0.75 1.16 0.62 15.60%
  YoY % -26.00% 117.39% 39.39% -12.00% -35.34% 87.10% -
  Horiz. % 238.71% 322.58% 148.39% 106.45% 120.97% 187.10% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers