Highlights

[PMETAL] YoY Quarter 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 -     -108.23%    YoY -     -101.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,739,188 1,016,321 1,028,700 794,460 609,135 581,668 467,394 24.46%
  YoY % 71.13% -1.20% 29.48% 30.42% 4.72% 24.45% -
  Horiz. % 372.10% 217.44% 220.09% 169.98% 130.33% 124.45% 100.00%
PBT 152,540 42,292 116,255 48,368 20,489 30,068 19,967 40.30%
  YoY % 260.68% -63.62% 140.36% 136.07% -31.86% 50.59% -
  Horiz. % 763.96% 211.81% 582.24% 242.24% 102.61% 150.59% 100.00%
Tax -11,698 -12,245 -10,343 -46,501 147,655 -6,527 -5,476 13.47%
  YoY % 4.47% -18.39% 77.76% -131.49% 2,362.22% -19.19% -
  Horiz. % 213.62% 223.61% 188.88% 849.18% -2,696.40% 119.19% 100.00%
NP 140,842 30,047 105,912 1,867 168,144 23,541 14,491 46.03%
  YoY % 368.74% -71.63% 5,572.84% -98.89% 614.26% 62.45% -
  Horiz. % 971.93% 207.35% 730.88% 12.88% 1,160.33% 162.45% 100.00%
NP to SH 123,042 29,508 82,653 -1,649 136,093 20,132 14,230 43.22%
  YoY % 316.98% -64.30% 5,112.31% -101.21% 576.00% 41.48% -
  Horiz. % 864.67% 207.36% 580.84% -11.59% 956.38% 141.48% 100.00%
Tax Rate 7.67 % 28.95 % 8.90 % 96.14 % -720.65 % 21.71 % 27.43 % -19.12%
  YoY % -73.51% 225.28% -90.74% 113.34% -3,419.44% -20.85% -
  Horiz. % 27.96% 105.54% 32.45% 350.49% -2,627.23% 79.15% 100.00%
Total Cost 1,598,346 986,274 922,788 792,593 440,991 558,127 452,903 23.37%
  YoY % 62.06% 6.88% 16.43% 79.73% -20.99% 23.23% -
  Horiz. % 352.91% 217.77% 203.75% 175.00% 97.37% 123.23% 100.00%
Net Worth 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 19.38%
  YoY % 22.26% 3.11% 36.66% 11.22% 17.32% 28.89% -
  Horiz. % 289.76% 236.99% 229.84% 168.19% 151.22% 128.89% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 13,061 19,498 15,813 5,153 4,459 - - -
  YoY % -33.01% 23.30% 206.88% 15.56% 0.00% 0.00% -
  Horiz. % 292.92% 437.27% 354.64% 115.56% 100.00% - -
Div Payout % 10.62 % 66.08 % 19.13 % - % 3.28 % - % - % -
  YoY % -83.93% 245.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 323.78% 2,014.63% 583.23% 0.00% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 19.38%
  YoY % 22.26% 3.11% 36.66% 11.22% 17.32% 28.89% -
  Horiz. % 289.76% 236.99% 229.84% 168.19% 151.22% 128.89% 100.00%
NOSH 1,306,178 1,299,911 527,123 515,312 445,914 439,563 428,614 20.39%
  YoY % 0.48% 146.60% 2.29% 15.56% 1.44% 2.55% -
  Horiz. % 304.74% 303.28% 122.98% 120.23% 104.04% 102.55% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.10 % 2.96 % 10.30 % 0.24 % 27.60 % 4.05 % 3.10 % 17.34%
  YoY % 173.65% -71.26% 4,191.67% -99.13% 581.48% 30.65% -
  Horiz. % 261.29% 95.48% 332.26% 7.74% 890.32% 130.65% 100.00%
ROE 5.41 % 1.59 % 4.58 % -0.13 % 11.47 % 1.99 % 1.81 % 20.00%
  YoY % 240.25% -65.28% 3,623.08% -101.13% 476.38% 9.94% -
  Horiz. % 298.90% 87.85% 253.04% -7.18% 633.70% 109.94% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 133.15 78.18 195.15 154.17 136.60 132.33 109.05 3.38%
  YoY % 70.31% -59.94% 26.58% 12.86% 3.23% 21.35% -
  Horiz. % 122.10% 71.69% 178.95% 141.38% 125.26% 121.35% 100.00%
EPS 9.42 2.27 15.68 -0.32 30.52 4.58 3.32 18.96%
  YoY % 314.98% -85.52% 5,000.00% -101.05% 566.38% 37.95% -
  Horiz. % 283.73% 68.37% 472.29% -9.64% 919.28% 137.95% 100.00%
DPS 1.00 1.50 3.00 1.00 1.00 0.00 0.00 -
  YoY % -33.33% -50.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 300.00% 100.00% 100.00% - -
NAPS 1.7400 1.4300 3.4200 2.5600 2.6600 2.3000 1.8300 -0.84%
  YoY % 21.68% -58.19% 33.59% -3.76% 15.65% 25.68% -
  Horiz. % 95.08% 78.14% 186.89% 139.89% 145.36% 125.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.24 25.27 25.58 19.75 15.14 14.46 11.62 24.46%
  YoY % 71.11% -1.21% 29.52% 30.45% 4.70% 24.44% -
  Horiz. % 372.12% 217.47% 220.14% 169.97% 130.29% 124.44% 100.00%
EPS 3.06 0.73 2.05 -0.04 3.38 0.50 0.35 43.48%
  YoY % 319.18% -64.39% 5,225.00% -101.18% 576.00% 42.86% -
  Horiz. % 874.29% 208.57% 585.71% -11.43% 965.71% 142.86% 100.00%
DPS 0.32 0.48 0.39 0.13 0.11 0.00 0.00 -
  YoY % -33.33% 23.08% 200.00% 18.18% 0.00% 0.00% -
  Horiz. % 290.91% 436.36% 354.55% 118.18% 100.00% - -
NAPS 0.5651 0.4622 0.4482 0.3280 0.2949 0.2514 0.1950 19.38%
  YoY % 22.26% 3.12% 36.65% 11.22% 17.30% 28.92% -
  Horiz. % 289.79% 237.03% 229.85% 168.21% 151.23% 128.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.2900 2.0600 6.2500 2.2100 1.6400 1.5500 1.5000 -
P/RPS 3.22 2.63 3.20 1.43 1.20 1.17 1.38 15.15%
  YoY % 22.43% -17.81% 123.78% 19.17% 2.56% -15.22% -
  Horiz. % 233.33% 190.58% 231.88% 103.62% 86.96% 84.78% 100.00%
P/EPS 45.54 90.75 39.86 -690.63 5.37 33.84 45.18 0.13%
  YoY % -49.82% 127.67% 105.77% -12,960.89% -84.13% -25.10% -
  Horiz. % 100.80% 200.86% 88.22% -1,528.62% 11.89% 74.90% 100.00%
EY 2.20 1.10 2.51 -0.14 18.61 2.95 2.21 -0.08%
  YoY % 100.00% -56.18% 1,892.86% -100.75% 530.85% 33.48% -
  Horiz. % 99.55% 49.77% 113.57% -6.33% 842.08% 133.48% 100.00%
DY 0.23 0.73 0.48 0.45 0.61 0.00 0.00 -
  YoY % -68.49% 52.08% 6.67% -26.23% 0.00% 0.00% -
  Horiz. % 37.70% 119.67% 78.69% 73.77% 100.00% - -
P/NAPS 2.47 1.44 1.83 0.86 0.62 0.67 0.82 20.15%
  YoY % 71.53% -21.31% 112.79% 38.71% -7.46% -18.29% -
  Horiz. % 301.22% 175.61% 223.17% 104.88% 75.61% 81.71% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 4.3500 2.1100 6.8500 2.3600 1.7500 1.7300 2.1300 -
P/RPS 3.27 2.70 3.51 1.53 1.28 1.31 1.95 8.99%
  YoY % 21.11% -23.08% 129.41% 19.53% -2.29% -32.82% -
  Horiz. % 167.69% 138.46% 180.00% 78.46% 65.64% 67.18% 100.00%
P/EPS 46.18 92.95 43.69 -737.50 5.73 37.77 64.16 -5.33%
  YoY % -50.32% 112.75% 105.92% -12,970.85% -84.83% -41.13% -
  Horiz. % 71.98% 144.87% 68.10% -1,149.47% 8.93% 58.87% 100.00%
EY 2.17 1.08 2.29 -0.14 17.44 2.65 1.56 5.65%
  YoY % 100.93% -52.84% 1,735.71% -100.80% 558.11% 69.87% -
  Horiz. % 139.10% 69.23% 146.79% -8.97% 1,117.95% 169.87% 100.00%
DY 0.23 0.71 0.44 0.42 0.57 0.00 0.00 -
  YoY % -67.61% 61.36% 4.76% -26.32% 0.00% 0.00% -
  Horiz. % 40.35% 124.56% 77.19% 73.68% 100.00% - -
P/NAPS 2.50 1.48 2.00 0.92 0.66 0.75 1.16 13.64%
  YoY % 68.92% -26.00% 117.39% 39.39% -12.00% -35.34% -
  Horiz. % 215.52% 127.59% 172.41% 79.31% 56.90% 64.66% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers