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 - 4,038,109
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.15 22.22 17.94 13.00 11.68 9.78 6.38 26.49%
  YoY % 17.69% 23.86% 38.00% 11.30% 19.43% 53.29% -
  Horiz. % 409.87% 348.28% 281.19% 203.76% 183.07% 153.29% 100.00%
EPS 1.07 0.69 0.63 0.56 0.53 0.80 -0.22 -
  YoY % 55.07% 9.52% 12.50% 5.66% -33.75% 463.64% -
  Horiz. % -486.36% -313.64% -286.36% -254.55% -240.91% -363.64% 100.00%
DPS 0.90 0.63 0.00 0.00 0.00 0.00 0.00 -
  YoY % 42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.86% 100.00% - - - - -
NAPS 0.4774 0.3167 0.3170 0.2571 0.2030 0.1847 0.1784 17.82%
  YoY % 50.74% -0.09% 23.30% 26.65% 9.91% 3.53% -
  Horiz. % 267.60% 177.52% 177.69% 144.11% 113.79% 103.53% 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.
 


 

366  274  574  1119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.04+0.005 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers