Highlights

[PMETAL] YoY Quarter Result on 2012-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -16.38%    YoY -     5.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,055,860 897,105 724,243 525,061 471,586 395,012 257,800 26.48%
  YoY % 17.70% 23.87% 37.94% 11.34% 19.39% 53.22% -
  Horiz. % 409.57% 347.98% 280.93% 203.67% 182.93% 153.22% 100.00%
PBT 70,157 36,389 35,320 32,766 33,223 40,586 -9,836 -
  YoY % 92.80% 3.03% 7.79% -1.38% -18.14% 512.63% -
  Horiz. % -713.27% -369.96% -359.09% -333.12% -337.77% -412.63% 100.00%
Tax -12,946 -8,956 -8,242 -6,599 -8,847 -5,489 -3,202 26.20%
  YoY % -44.55% -8.66% -24.90% 25.41% -61.18% -71.42% -
  Horiz. % 404.31% 279.70% 257.40% 206.09% 276.30% 171.42% 100.00%
NP 57,211 27,433 27,078 26,167 24,376 35,097 -13,038 -
  YoY % 108.55% 1.31% 3.48% 7.35% -30.55% 369.19% -
  Horiz. % -438.80% -210.41% -207.69% -200.70% -186.96% -269.19% 100.00%
NP to SH 43,137 28,031 25,246 22,613 21,489 32,390 -8,807 -
  YoY % 53.89% 11.03% 11.64% 5.23% -33.66% 467.78% -
  Horiz. % -489.80% -318.28% -286.66% -256.76% -244.00% -367.78% 100.00%
Tax Rate 18.45 % 24.61 % 23.34 % 20.14 % 26.63 % 13.52 % - % -
  YoY % -25.03% 5.44% 15.89% -24.37% 96.97% 0.00% -
  Horiz. % 136.46% 182.03% 172.63% 148.96% 196.97% 100.00% -
Total Cost 998,649 869,672 697,165 498,894 447,210 359,915 270,838 24.28%
  YoY % 14.83% 24.74% 39.74% 11.56% 24.25% 32.89% -
  Horiz. % 368.73% 321.10% 257.41% 184.20% 165.12% 132.89% 100.00%
Net Worth 1,927,910 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 17.82%
  YoY % 50.76% -0.10% 23.29% 26.64% 9.93% 3.50% -
  Horiz. % 267.55% 177.47% 177.65% 144.09% 113.78% 103.50% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 36,148 25,575 - - - - - -
  YoY % 41.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.34% 100.00% - - - - -
Div Payout % 83.80 % 91.24 % - % - % - % - % - % -
  YoY % -8.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.85% 100.00% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,927,910 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 17.82%
  YoY % 50.76% -0.10% 23.29% 26.64% 9.93% 3.50% -
  Horiz. % 267.55% 177.47% 177.65% 144.09% 113.78% 103.50% 100.00%
NOSH 1,204,944 511,514 507,967 439,941 431,506 365,575 363,925 22.07%
  YoY % 135.56% 0.70% 15.46% 1.95% 18.03% 0.45% -
  Horiz. % 331.10% 140.55% 139.58% 120.89% 118.57% 100.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.42 % 3.06 % 3.74 % 4.98 % 5.17 % 8.89 % -5.06 % -
  YoY % 77.12% -18.18% -24.90% -3.68% -41.84% 275.69% -
  Horiz. % -107.11% -60.47% -73.91% -98.42% -102.17% -175.69% 100.00%
ROE 2.24 % 2.19 % 1.97 % 2.18 % 2.62 % 4.34 % -1.22 % -
  YoY % 2.28% 11.17% -9.63% -16.79% -39.63% 455.74% -
  Horiz. % -183.61% -179.51% -161.48% -178.69% -214.75% -355.74% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 87.63 175.38 142.58 119.35 109.29 108.05 70.84 3.61%
  YoY % -50.03% 23.00% 19.46% 9.20% 1.15% 52.53% -
  Horiz. % 123.70% 247.57% 201.27% 168.48% 154.28% 152.53% 100.00%
EPS 3.58 5.48 4.97 5.14 4.98 8.86 -2.42 -
  YoY % -34.67% 10.26% -3.31% 3.21% -43.79% 466.12% -
  Horiz. % -147.93% -226.45% -205.37% -212.40% -205.79% -366.12% 100.00%
DPS 3.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% - - - - -
NAPS 1.6000 2.5000 2.5200 2.3600 1.9000 2.0400 1.9800 -3.49%
  YoY % -36.00% -0.79% 6.78% 24.21% -6.86% 3.03% -
  Horiz. % 80.81% 126.26% 127.27% 119.19% 95.96% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.25 22.30 18.01 13.05 11.72 9.82 6.41 26.47%
  YoY % 17.71% 23.82% 38.01% 11.35% 19.35% 53.20% -
  Horiz. % 409.52% 347.89% 280.97% 203.59% 182.84% 153.20% 100.00%
EPS 1.07 0.70 0.63 0.56 0.53 0.81 -0.22 -
  YoY % 52.86% 11.11% 12.50% 5.66% -34.57% 468.18% -
  Horiz. % -486.36% -318.18% -286.36% -254.55% -240.91% -368.18% 100.00%
DPS 0.90 0.64 0.00 0.00 0.00 0.00 0.00 -
  YoY % 40.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.62% 100.00% - - - - -
NAPS 0.4793 0.3179 0.3183 0.2581 0.2038 0.1854 0.1792 17.81%
  YoY % 50.77% -0.13% 23.32% 26.64% 9.92% 3.46% -
  Horiz. % 267.47% 177.40% 177.62% 144.03% 113.73% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.3100 2.2600 1.7600 2.0600 2.3300 1.2700 0.6400 -
P/RPS 3.78 1.29 1.23 1.73 2.13 1.18 0.90 27.01%
  YoY % 193.02% 4.88% -28.90% -18.78% 80.51% 31.11% -
  Horiz. % 420.00% 143.33% 136.67% 192.22% 236.67% 131.11% 100.00%
P/EPS 92.46 41.24 35.41 40.08 46.79 14.33 -26.45 -
  YoY % 124.20% 16.46% -11.65% -14.34% 226.52% 154.18% -
  Horiz. % -349.57% -155.92% -133.88% -151.53% -176.90% -54.18% 100.00%
EY 1.08 2.42 2.82 2.50 2.14 6.98 -3.78 -
  YoY % -55.37% -14.18% 12.80% 16.82% -69.34% 284.66% -
  Horiz. % -28.57% -64.02% -74.60% -66.14% -56.61% -184.66% 100.00%
DY 0.91 2.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % -58.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.18% 100.00% - - - - -
P/NAPS 2.07 0.90 0.70 0.87 1.23 0.62 0.32 36.48%
  YoY % 130.00% 28.57% -19.54% -29.27% 98.39% 93.75% -
  Horiz. % 646.88% 281.25% 218.75% 271.88% 384.38% 193.75% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/05/15 30/05/14 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 -
Price 2.8500 3.5500 2.3400 1.8700 2.3600 1.3800 0.8800 -
P/RPS 3.25 2.02 1.64 1.57 2.16 1.28 1.24 17.41%
  YoY % 60.89% 23.17% 4.46% -27.31% 68.75% 3.23% -
  Horiz. % 262.10% 162.90% 132.26% 126.61% 174.19% 103.23% 100.00%
P/EPS 79.61 64.78 47.08 36.38 47.39 15.58 -36.36 -
  YoY % 22.89% 37.60% 29.41% -23.23% 204.17% 142.85% -
  Horiz. % -218.95% -178.16% -129.48% -100.06% -130.34% -42.85% 100.00%
EY 1.26 1.54 2.12 2.75 2.11 6.42 -2.75 -
  YoY % -18.18% -27.36% -22.91% 30.33% -67.13% 333.45% -
  Horiz. % -45.82% -56.00% -77.09% -100.00% -76.73% -233.45% 100.00%
DY 1.05 1.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.53% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.47% 100.00% - - - - -
P/NAPS 1.78 1.42 0.93 0.79 1.24 0.68 0.44 26.22%
  YoY % 25.35% 52.69% 17.72% -36.29% 82.35% 54.55% -
  Horiz. % 404.55% 322.73% 211.36% 179.55% 281.82% 154.55% 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