Highlights

[PMETAL] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     103.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 1,698,839 1,133,181 25.39%
  YoY % 7.72% 31.05% 30.92% 5.10% 33.55% 49.92% -
  Horiz. % 388.88% 361.02% 275.48% 210.42% 200.21% 149.92% 100.00%
PBT 233,262 304,065 8,868 100,144 123,077 103,315 40,125 34.07%
  YoY % -23.29% 3,328.79% -91.14% -18.63% 19.13% 157.48% -
  Horiz. % 581.34% 757.79% 22.10% 249.58% 306.73% 257.48% 100.00%
Tax -68,917 -38,098 2,707 121,684 -21,971 -13,705 -11,430 34.89%
  YoY % -80.89% -1,507.39% -97.78% 653.84% -60.31% -19.90% -
  Horiz. % 602.95% 333.32% -23.68% -1,064.60% 192.22% 119.90% 100.00%
NP 164,345 265,967 11,575 221,828 101,106 89,610 28,695 33.74%
  YoY % -38.21% 2,197.77% -94.78% 119.40% 12.83% 212.28% -
  Horiz. % 572.73% 926.88% 40.34% 773.05% 352.35% 312.28% 100.00%
NP to SH 136,169 214,910 14,959 183,899 90,291 83,493 27,476 30.56%
  YoY % -36.64% 1,336.66% -91.87% 103.67% 8.14% 203.88% -
  Horiz. % 495.59% 782.17% 54.44% 669.31% 328.62% 303.88% 100.00%
Tax Rate 29.54 % 12.53 % -30.53 % -121.51 % 17.85 % 13.27 % 28.49 % 0.60%
  YoY % 135.75% 141.04% 74.87% -780.73% 34.51% -53.42% -
  Horiz. % 103.69% 43.98% -107.16% -426.50% 62.65% 46.58% 100.00%
Total Cost 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 1,609,229 1,104,486 25.13%
  YoY % 10.91% 22.99% 43.81% -0.23% 34.70% 45.70% -
  Horiz. % 384.10% 346.32% 281.59% 195.80% 196.26% 145.70% 100.00%
Net Worth 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 17.28%
  YoY % 84.88% -18.42% 12.20% 13.13% 24.90% 8.89% -
  Horiz. % 260.36% 140.83% 172.63% 153.86% 136.01% 108.89% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 95,624 97,360 10,185 13,727 8,725 8,600 6,395 56.93%
  YoY % -1.78% 855.90% -25.80% 57.32% 1.45% 34.49% -
  Horiz. % 1,495.20% 1,522.35% 159.26% 214.64% 136.43% 134.49% 100.00%
Div Payout % 70.22 % 45.30 % 68.09 % 7.46 % 9.66 % 10.30 % 23.28 % 20.19%
  YoY % 55.01% -33.47% 812.73% -22.77% -6.21% -55.76% -
  Horiz. % 301.63% 194.59% 292.48% 32.04% 41.49% 44.24% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 17.28%
  YoY % 84.88% -18.42% 12.20% 13.13% 24.90% 8.89% -
  Horiz. % 260.36% 140.83% 172.63% 153.86% 136.01% 108.89% 100.00%
NOSH 1,274,990 608,504 509,264 457,568 436,269 430,047 365,452 23.14%
  YoY % 109.53% 19.49% 11.30% 4.88% 1.45% 17.68% -
  Horiz. % 348.88% 166.51% 139.35% 125.21% 119.38% 117.68% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.73 % 6.50 % 0.37 % 9.30 % 4.46 % 5.27 % 2.53 % 6.68%
  YoY % -42.62% 1,656.76% -96.02% 108.52% -15.37% 108.30% -
  Horiz. % 147.43% 256.92% 14.62% 367.59% 176.28% 208.30% 100.00%
ROE 7.12 % 20.78 % 1.18 % 16.27 % 9.04 % 10.44 % 3.74 % 11.32%
  YoY % -65.74% 1,661.02% -92.75% 79.98% -13.41% 179.14% -
  Horiz. % 190.37% 555.61% 31.55% 435.03% 241.71% 279.14% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 345.62 672.31 612.97 521.11 520.03 395.04 310.08 1.82%
  YoY % -48.59% 9.68% 17.63% 0.21% 31.64% 27.40% -
  Horiz. % 111.46% 216.82% 197.68% 168.06% 167.71% 127.40% 100.00%
EPS 10.68 20.21 2.94 40.29 20.72 21.87 7.53 5.99%
  YoY % -47.15% 587.41% -92.70% 94.45% -5.26% 190.44% -
  Horiz. % 141.83% 268.39% 39.04% 535.06% 275.17% 290.44% 100.00%
DPS 7.50 16.00 2.00 3.00 2.00 2.00 1.75 27.44%
  YoY % -53.12% 700.00% -33.33% 50.00% 0.00% 14.29% -
  Horiz. % 428.57% 914.29% 114.29% 171.43% 114.29% 114.29% 100.00%
NAPS 1.5000 1.7000 2.4900 2.4700 2.2900 1.8600 2.0100 -4.76%
  YoY % -11.76% -31.73% 0.81% 7.86% 23.12% -7.46% -
  Horiz. % 74.63% 84.58% 123.88% 122.89% 113.93% 92.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.13 101.31 77.30 59.05 56.18 42.07 28.06 25.39%
  YoY % 7.72% 31.06% 30.91% 5.11% 33.54% 49.93% -
  Horiz. % 388.92% 361.05% 275.48% 210.44% 200.21% 149.93% 100.00%
EPS 3.37 5.32 0.37 4.55 2.24 2.07 0.68 30.56%
  YoY % -36.65% 1,337.84% -91.87% 103.13% 8.21% 204.41% -
  Horiz. % 495.59% 782.35% 54.41% 669.12% 329.41% 304.41% 100.00%
DPS 2.37 2.41 0.25 0.34 0.22 0.21 0.16 56.68%
  YoY % -1.66% 864.00% -26.47% 54.55% 4.76% 31.25% -
  Horiz. % 1,481.25% 1,506.25% 156.25% 212.50% 137.50% 131.25% 100.00%
NAPS 0.4736 0.2562 0.3140 0.2799 0.2474 0.1981 0.1819 17.28%
  YoY % 84.86% -18.41% 12.18% 13.14% 24.89% 8.91% -
  Horiz. % 260.36% 140.85% 172.62% 153.88% 136.01% 108.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 1.2000 -
P/RPS 0.60 0.39 0.38 0.37 0.34 0.66 0.39 7.44%
  YoY % 53.85% 2.63% 2.70% 8.82% -48.48% 69.23% -
  Horiz. % 153.85% 100.00% 97.44% 94.87% 87.18% 169.23% 100.00%
P/EPS 19.57 7.33 78.98 4.75 8.50 13.49 15.96 3.46%
  YoY % 166.98% -90.72% 1,562.74% -44.12% -36.99% -15.48% -
  Horiz. % 122.62% 45.93% 494.86% 29.76% 53.26% 84.52% 100.00%
EY 5.11 13.64 1.27 21.04 11.76 7.41 6.27 -3.35%
  YoY % -62.54% 974.02% -93.96% 78.91% 58.70% 18.18% -
  Horiz. % 81.50% 217.54% 20.26% 335.57% 187.56% 118.18% 100.00%
DY 3.59 6.18 0.86 1.57 1.14 0.76 1.46 16.17%
  YoY % -41.91% 618.60% -45.22% 37.72% 50.00% -47.95% -
  Horiz. % 245.89% 423.29% 58.90% 107.53% 78.08% 52.05% 100.00%
P/NAPS 1.39 1.52 0.93 0.77 0.77 1.41 0.60 15.02%
  YoY % -8.55% 63.44% 20.78% 0.00% -45.39% 135.00% -
  Horiz. % 231.67% 253.33% 155.00% 128.33% 128.33% 235.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 1.2000 -
P/RPS 0.62 0.44 0.38 0.34 0.37 0.54 0.39 8.03%
  YoY % 40.91% 15.79% 11.76% -8.11% -31.48% 38.46% -
  Horiz. % 158.97% 112.82% 97.44% 87.18% 94.87% 138.46% 100.00%
P/EPS 20.13 8.30 78.30 4.38 9.28 11.07 15.96 3.94%
  YoY % 142.53% -89.40% 1,687.67% -52.80% -16.17% -30.64% -
  Horiz. % 126.13% 52.01% 490.60% 27.44% 58.15% 69.36% 100.00%
EY 4.97 12.05 1.28 22.84 10.78 9.03 6.27 -3.80%
  YoY % -58.76% 841.41% -94.40% 111.87% 19.38% 44.02% -
  Horiz. % 79.27% 192.19% 20.41% 364.27% 171.93% 144.02% 100.00%
DY 3.49 5.46 0.87 1.70 1.04 0.93 1.46 15.62%
  YoY % -36.08% 527.59% -48.82% 63.46% 11.83% -36.30% -
  Horiz. % 239.04% 373.97% 59.59% 116.44% 71.23% 63.70% 100.00%
P/NAPS 1.43 1.72 0.92 0.71 0.84 1.16 0.60 15.57%
  YoY % -16.86% 86.96% 29.58% -15.48% -27.59% 93.33% -
  Horiz. % 238.33% 286.67% 153.33% 118.33% 140.00% 193.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers