Highlights

[PMETAL] YoY Annual (Unaudited) Result on 2014-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend YoY -     1,336.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,170,364 6,649,451 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 23.78%
  YoY % 22.87% 50.90% 7.72% 31.05% 30.92% 5.10% -
  Horiz. % 360.13% 293.09% 194.23% 180.32% 137.59% 105.10% 100.00%
PBT 819,531 674,832 233,262 304,065 8,868 100,144 123,077 37.12%
  YoY % 21.44% 189.30% -23.29% 3,328.79% -91.14% -18.63% -
  Horiz. % 665.87% 548.30% 189.53% 247.05% 7.21% 81.37% 100.00%
Tax -64,123 -69,062 -68,917 -38,098 2,707 121,684 -21,971 19.52%
  YoY % 7.15% -0.21% -80.89% -1,507.39% -97.78% 653.84% -
  Horiz. % 291.85% 314.33% 313.67% 173.40% -12.32% -553.84% 100.00%
NP 755,408 605,770 164,345 265,967 11,575 221,828 101,106 39.78%
  YoY % 24.70% 268.60% -38.21% 2,197.77% -94.78% 119.40% -
  Horiz. % 747.14% 599.14% 162.55% 263.06% 11.45% 219.40% 100.00%
NP to SH 602,789 483,572 136,169 214,910 14,959 183,899 90,291 37.18%
  YoY % 24.65% 255.13% -36.64% 1,336.66% -91.87% 103.67% -
  Horiz. % 667.61% 535.57% 150.81% 238.02% 16.57% 203.67% 100.00%
Tax Rate 7.82 % 10.23 % 29.54 % 12.53 % -30.53 % -121.51 % 17.85 % -12.84%
  YoY % -23.56% -65.37% 135.75% 141.04% 74.87% -780.73% -
  Horiz. % 43.81% 57.31% 165.49% 70.20% -171.04% -680.73% 100.00%
Total Cost 7,414,956 6,043,681 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 22.73%
  YoY % 22.69% 42.46% 10.91% 22.99% 43.81% -0.23% -
  Horiz. % 342.07% 278.81% 195.71% 176.46% 143.48% 99.77% 100.00%
Net Worth 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 14.28%
  YoY % 123.94% -48.00% 84.88% -18.42% 12.20% 13.13% -
  Horiz. % 222.93% 99.55% 191.43% 103.54% 126.93% 113.13% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 226,497 140,895 95,624 97,360 10,185 13,727 8,725 71.99%
  YoY % 60.76% 47.34% -1.78% 855.90% -25.80% 57.32% -
  Horiz. % 2,595.84% 1,614.77% 1,095.93% 1,115.83% 116.73% 157.32% 100.00%
Div Payout % 37.57 % 29.14 % 70.22 % 45.30 % 68.09 % 7.46 % 9.66 % 25.38%
  YoY % 28.93% -58.50% 55.01% -33.47% 812.73% -22.77% -
  Horiz. % 388.92% 301.66% 726.92% 468.94% 704.87% 77.23% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 14.28%
  YoY % 123.94% -48.00% 84.88% -18.42% 12.20% 13.13% -
  Horiz. % 222.93% 99.55% 191.43% 103.54% 126.93% 113.13% 100.00%
NOSH 3,774,956 1,657,591 1,274,990 608,504 509,264 457,568 436,269 43.24%
  YoY % 127.74% 30.01% 109.53% 19.49% 11.30% 4.88% -
  Horiz. % 865.28% 379.95% 292.25% 139.48% 116.73% 104.88% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.25 % 9.11 % 3.73 % 6.50 % 0.37 % 9.30 % 4.46 % 12.92%
  YoY % 1.54% 144.24% -42.62% 1,656.76% -96.02% 108.52% -
  Horiz. % 207.40% 204.26% 83.63% 145.74% 8.30% 208.52% 100.00%
ROE 27.06 % 48.62 % 7.12 % 20.78 % 1.18 % 16.27 % 9.04 % 20.03%
  YoY % -44.34% 582.87% -65.74% 1,661.02% -92.75% 79.98% -
  Horiz. % 299.34% 537.83% 78.76% 229.87% 13.05% 179.98% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 216.44 401.15 345.62 672.31 612.97 521.11 520.03 -13.58%
  YoY % -46.05% 16.07% -48.59% 9.68% 17.63% 0.21% -
  Horiz. % 41.62% 77.14% 66.46% 129.28% 117.87% 100.21% 100.00%
EPS 16.13 13.22 10.68 20.21 2.94 40.29 20.72 -4.08%
  YoY % 22.01% 23.78% -47.15% 587.41% -92.70% 94.45% -
  Horiz. % 77.85% 63.80% 51.54% 97.54% 14.19% 194.45% 100.00%
DPS 6.00 8.50 7.50 16.00 2.00 3.00 2.00 20.07%
  YoY % -29.41% 13.33% -53.12% 700.00% -33.33% 50.00% -
  Horiz. % 300.00% 425.00% 375.00% 800.00% 100.00% 150.00% 100.00%
NAPS 0.5900 0.6000 1.5000 1.7000 2.4900 2.4700 2.2900 -20.21%
  YoY % -1.67% -60.00% -11.76% -31.73% 0.81% 7.86% -
  Horiz. % 25.76% 26.20% 65.50% 74.24% 108.73% 107.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 202.33 164.67 109.13 101.31 77.30 59.05 56.18 23.78%
  YoY % 22.87% 50.89% 7.72% 31.06% 30.91% 5.11% -
  Horiz. % 360.15% 293.11% 194.25% 180.33% 137.59% 105.11% 100.00%
EPS 14.93 11.98 3.37 5.32 0.37 4.55 2.24 37.14%
  YoY % 24.62% 255.49% -36.65% 1,337.84% -91.87% 103.13% -
  Horiz. % 666.52% 534.82% 150.45% 237.50% 16.52% 203.12% 100.00%
DPS 5.61 3.49 2.37 2.41 0.25 0.34 0.22 71.48%
  YoY % 60.74% 47.26% -1.66% 864.00% -26.47% 54.55% -
  Horiz. % 2,550.00% 1,586.36% 1,077.27% 1,095.45% 113.64% 154.55% 100.00%
NAPS 0.5516 0.2463 0.4736 0.2562 0.3140 0.2799 0.2474 14.28%
  YoY % 123.95% -47.99% 84.86% -18.41% 12.18% 13.14% -
  Horiz. % 222.96% 99.56% 191.43% 103.56% 126.92% 113.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.3900 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 -
P/RPS 2.49 0.40 0.60 0.39 0.38 0.37 0.34 39.31%
  YoY % 522.50% -33.33% 53.85% 2.63% 2.70% 8.82% -
  Horiz. % 732.35% 117.65% 176.47% 114.71% 111.76% 108.82% 100.00%
P/EPS 33.75 5.45 19.57 7.33 78.98 4.75 8.50 25.81%
  YoY % 519.27% -72.15% 166.98% -90.72% 1,562.74% -44.12% -
  Horiz. % 397.06% 64.12% 230.24% 86.24% 929.18% 55.88% 100.00%
EY 2.96 18.35 5.11 13.64 1.27 21.04 11.76 -20.52%
  YoY % -83.87% 259.10% -62.54% 974.02% -93.96% 78.91% -
  Horiz. % 25.17% 156.04% 43.45% 115.99% 10.80% 178.91% 100.00%
DY 1.11 5.35 3.59 6.18 0.86 1.57 1.14 -0.44%
  YoY % -79.25% 49.03% -41.91% 618.60% -45.22% 37.72% -
  Horiz. % 97.37% 469.30% 314.91% 542.11% 75.44% 137.72% 100.00%
P/NAPS 9.14 2.65 1.39 1.52 0.93 0.77 0.77 50.98%
  YoY % 244.91% 90.65% -8.55% 63.44% 20.78% 0.00% -
  Horiz. % 1,187.01% 344.16% 180.52% 197.40% 120.78% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 5.7800 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 -
P/RPS 2.67 0.59 0.62 0.44 0.38 0.34 0.37 38.97%
  YoY % 352.54% -4.84% 40.91% 15.79% 11.76% -8.11% -
  Horiz. % 721.62% 159.46% 167.57% 118.92% 102.70% 91.89% 100.00%
P/EPS 36.20 8.06 20.13 8.30 78.30 4.38 9.28 25.44%
  YoY % 349.13% -59.96% 142.53% -89.40% 1,687.67% -52.80% -
  Horiz. % 390.09% 86.85% 216.92% 89.44% 843.75% 47.20% 100.00%
EY 2.76 12.41 4.97 12.05 1.28 22.84 10.78 -20.30%
  YoY % -77.76% 149.70% -58.76% 841.41% -94.40% 111.87% -
  Horiz. % 25.60% 115.12% 46.10% 111.78% 11.87% 211.87% 100.00%
DY 1.04 3.62 3.49 5.46 0.87 1.70 1.04 -
  YoY % -71.27% 3.72% -36.08% 527.59% -48.82% 63.46% -
  Horiz. % 100.00% 348.08% 335.58% 525.00% 83.65% 163.46% 100.00%
P/NAPS 9.80 3.92 1.43 1.72 0.92 0.71 0.84 50.54%
  YoY % 150.00% 174.13% -16.86% 86.96% 29.58% -15.48% -
  Horiz. % 1,166.67% 466.67% 170.24% 204.76% 109.52% 84.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. 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
Partners & Brokers