Highlights

[PMETAL] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -91.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,649,451 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 1,698,839 25.51%
  YoY % 50.90% 7.72% 31.05% 30.92% 5.10% 33.55% -
  Horiz. % 391.41% 259.39% 240.81% 183.75% 140.36% 133.55% 100.00%
PBT 674,832 233,262 304,065 8,868 100,144 123,077 103,315 36.68%
  YoY % 189.30% -23.29% 3,328.79% -91.14% -18.63% 19.13% -
  Horiz. % 653.18% 225.78% 294.31% 8.58% 96.93% 119.13% 100.00%
Tax -69,062 -68,917 -38,098 2,707 121,684 -21,971 -13,705 30.90%
  YoY % -0.21% -80.89% -1,507.39% -97.78% 653.84% -60.31% -
  Horiz. % 503.92% 502.86% 277.99% -19.75% -887.88% 160.31% 100.00%
NP 605,770 164,345 265,967 11,575 221,828 101,106 89,610 37.47%
  YoY % 268.60% -38.21% 2,197.77% -94.78% 119.40% 12.83% -
  Horiz. % 676.01% 183.40% 296.81% 12.92% 247.55% 112.83% 100.00%
NP to SH 483,572 136,169 214,910 14,959 183,899 90,291 83,493 33.97%
  YoY % 255.13% -36.64% 1,336.66% -91.87% 103.67% 8.14% -
  Horiz. % 579.18% 163.09% 257.40% 17.92% 220.26% 108.14% 100.00%
Tax Rate 10.23 % 29.54 % 12.53 % -30.53 % -121.51 % 17.85 % 13.27 % -4.24%
  YoY % -65.37% 135.75% 141.04% 74.87% -780.73% 34.51% -
  Horiz. % 77.09% 222.61% 94.42% -230.07% -915.67% 134.51% 100.00%
Total Cost 6,043,681 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 1,609,229 24.65%
  YoY % 42.46% 10.91% 22.99% 43.81% -0.23% 34.70% -
  Horiz. % 375.56% 263.62% 237.69% 193.27% 134.39% 134.70% 100.00%
Net Worth 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 3.69%
  YoY % -48.00% 84.88% -18.42% 12.20% 13.13% 24.90% -
  Horiz. % 124.34% 239.09% 129.33% 158.53% 141.29% 124.90% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 140,895 95,624 97,360 10,185 13,727 8,725 8,600 59.30%
  YoY % 47.34% -1.78% 855.90% -25.80% 57.32% 1.45% -
  Horiz. % 1,638.14% 1,111.79% 1,131.98% 118.42% 159.60% 101.45% 100.00%
Div Payout % 29.14 % 70.22 % 45.30 % 68.09 % 7.46 % 9.66 % 10.30 % 18.91%
  YoY % -58.50% 55.01% -33.47% 812.73% -22.77% -6.21% -
  Horiz. % 282.91% 681.75% 439.81% 661.07% 72.43% 93.79% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 3.69%
  YoY % -48.00% 84.88% -18.42% 12.20% 13.13% 24.90% -
  Horiz. % 124.34% 239.09% 129.33% 158.53% 141.29% 124.90% 100.00%
NOSH 1,657,591 1,274,990 608,504 509,264 457,568 436,269 430,047 25.19%
  YoY % 30.01% 109.53% 19.49% 11.30% 4.88% 1.45% -
  Horiz. % 385.44% 296.48% 141.50% 118.42% 106.40% 101.45% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.11 % 3.73 % 6.50 % 0.37 % 9.30 % 4.46 % 5.27 % 9.54%
  YoY % 144.24% -42.62% 1,656.76% -96.02% 108.52% -15.37% -
  Horiz. % 172.87% 70.78% 123.34% 7.02% 176.47% 84.63% 100.00%
ROE 48.62 % 7.12 % 20.78 % 1.18 % 16.27 % 9.04 % 10.44 % 29.20%
  YoY % 582.87% -65.74% 1,661.02% -92.75% 79.98% -13.41% -
  Horiz. % 465.71% 68.20% 199.04% 11.30% 155.84% 86.59% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 401.15 345.62 672.31 612.97 521.11 520.03 395.04 0.26%
  YoY % 16.07% -48.59% 9.68% 17.63% 0.21% 31.64% -
  Horiz. % 101.55% 87.49% 170.19% 155.17% 131.91% 131.64% 100.00%
EPS 13.22 10.68 20.21 2.94 40.29 20.72 21.87 -8.04%
  YoY % 23.78% -47.15% 587.41% -92.70% 94.45% -5.26% -
  Horiz. % 60.45% 48.83% 92.41% 13.44% 184.22% 94.74% 100.00%
DPS 8.50 7.50 16.00 2.00 3.00 2.00 2.00 27.24%
  YoY % 13.33% -53.12% 700.00% -33.33% 50.00% 0.00% -
  Horiz. % 425.00% 375.00% 800.00% 100.00% 150.00% 100.00% 100.00%
NAPS 0.6000 1.5000 1.7000 2.4900 2.4700 2.2900 1.8600 -17.17%
  YoY % -60.00% -11.76% -31.73% 0.81% 7.86% 23.12% -
  Horiz. % 32.26% 80.65% 91.40% 133.87% 132.80% 123.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 164.67 109.13 101.31 77.30 59.05 56.18 42.07 25.51%
  YoY % 50.89% 7.72% 31.06% 30.91% 5.11% 33.54% -
  Horiz. % 391.42% 259.40% 240.81% 183.74% 140.36% 133.54% 100.00%
EPS 11.98 3.37 5.32 0.37 4.55 2.24 2.07 33.96%
  YoY % 255.49% -36.65% 1,337.84% -91.87% 103.13% 8.21% -
  Horiz. % 578.74% 162.80% 257.00% 17.87% 219.81% 108.21% 100.00%
DPS 3.49 2.37 2.41 0.25 0.34 0.22 0.21 59.68%
  YoY % 47.26% -1.66% 864.00% -26.47% 54.55% 4.76% -
  Horiz. % 1,661.90% 1,128.57% 1,147.62% 119.05% 161.90% 104.76% 100.00%
NAPS 0.2463 0.4736 0.2562 0.3140 0.2799 0.2474 0.1981 3.69%
  YoY % -47.99% 84.86% -18.41% 12.18% 13.14% 24.89% -
  Horiz. % 124.33% 239.07% 129.33% 158.51% 141.29% 124.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 -
P/RPS 0.40 0.60 0.39 0.38 0.37 0.34 0.66 -8.00%
  YoY % -33.33% 53.85% 2.63% 2.70% 8.82% -48.48% -
  Horiz. % 60.61% 90.91% 59.09% 57.58% 56.06% 51.52% 100.00%
P/EPS 5.45 19.57 7.33 78.98 4.75 8.50 13.49 -14.01%
  YoY % -72.15% 166.98% -90.72% 1,562.74% -44.12% -36.99% -
  Horiz. % 40.40% 145.07% 54.34% 585.47% 35.21% 63.01% 100.00%
EY 18.35 5.11 13.64 1.27 21.04 11.76 7.41 16.30%
  YoY % 259.10% -62.54% 974.02% -93.96% 78.91% 58.70% -
  Horiz. % 247.64% 68.96% 184.08% 17.14% 283.94% 158.70% 100.00%
DY 5.35 3.59 6.18 0.86 1.57 1.14 0.76 38.40%
  YoY % 49.03% -41.91% 618.60% -45.22% 37.72% 50.00% -
  Horiz. % 703.95% 472.37% 813.16% 113.16% 206.58% 150.00% 100.00%
P/NAPS 2.65 1.39 1.52 0.93 0.77 0.77 1.41 11.08%
  YoY % 90.65% -8.55% 63.44% 20.78% 0.00% -45.39% -
  Horiz. % 187.94% 98.58% 107.80% 65.96% 54.61% 54.61% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 -
P/RPS 0.59 0.62 0.44 0.38 0.34 0.37 0.54 1.49%
  YoY % -4.84% 40.91% 15.79% 11.76% -8.11% -31.48% -
  Horiz. % 109.26% 114.81% 81.48% 70.37% 62.96% 68.52% 100.00%
P/EPS 8.06 20.13 8.30 78.30 4.38 9.28 11.07 -5.15%
  YoY % -59.96% 142.53% -89.40% 1,687.67% -52.80% -16.17% -
  Horiz. % 72.81% 181.84% 74.98% 707.32% 39.57% 83.83% 100.00%
EY 12.41 4.97 12.05 1.28 22.84 10.78 9.03 5.44%
  YoY % 149.70% -58.76% 841.41% -94.40% 111.87% 19.38% -
  Horiz. % 137.43% 55.04% 133.44% 14.17% 252.93% 119.38% 100.00%
DY 3.62 3.49 5.46 0.87 1.70 1.04 0.93 25.40%
  YoY % 3.72% -36.08% 527.59% -48.82% 63.46% 11.83% -
  Horiz. % 389.25% 375.27% 587.10% 93.55% 182.80% 111.83% 100.00%
P/NAPS 3.92 1.43 1.72 0.92 0.71 0.84 1.16 22.48%
  YoY % 174.13% -16.86% 86.96% 29.58% -15.48% -27.59% -
  Horiz. % 337.93% 123.28% 148.28% 79.31% 61.21% 72.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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
Partners & Brokers