Highlights

[PMETAL] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -10.31%    YoY -     8.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,751,486 4,006,236 3,794,636 3,039,172 2,094,892 2,129,682 1,689,038 22.63%
  YoY % 43.56% 5.58% 24.86% 45.08% -1.63% 26.09% -
  Horiz. % 340.52% 237.19% 224.66% 179.94% 124.03% 126.09% 100.00%
PBT 672,828 226,142 239,946 124,336 113,488 139,960 123,102 32.69%
  YoY % 197.52% -5.75% 92.98% 9.56% -18.91% 13.69% -
  Horiz. % 546.56% 183.70% 194.92% 101.00% 92.19% 113.69% 100.00%
Tax -66,312 -46,630 -37,836 -24,538 -19,324 -37,992 -20,756 21.34%
  YoY % -42.21% -23.24% -54.19% -26.98% 49.14% -83.04% -
  Horiz. % 319.48% 224.66% 182.29% 118.22% 93.10% 183.04% 100.00%
NP 606,516 179,512 202,110 99,798 94,164 101,968 102,346 34.49%
  YoY % 237.87% -11.18% 102.52% 5.98% -7.65% -0.37% -
  Horiz. % 592.61% 175.40% 197.48% 97.51% 92.01% 99.63% 100.00%
NP to SH 481,266 135,726 176,114 90,574 83,684 89,492 95,228 30.97%
  YoY % 254.59% -22.93% 94.44% 8.23% -6.49% -6.02% -
  Horiz. % 505.38% 142.53% 184.94% 95.11% 87.88% 93.98% 100.00%
Tax Rate 9.86 % 20.62 % 15.77 % 19.74 % 17.03 % 27.14 % 16.86 % -8.55%
  YoY % -52.18% 30.75% -20.11% 15.91% -37.25% 60.97% -
  Horiz. % 58.48% 122.30% 93.53% 117.08% 101.01% 160.97% 100.00%
Total Cost 5,144,970 3,826,724 3,592,526 2,939,374 2,000,728 2,027,714 1,586,692 21.64%
  YoY % 34.45% 6.52% 22.22% 46.92% -1.33% 27.80% -
  Horiz. % 324.26% 241.18% 226.42% 185.25% 126.09% 127.80% 100.00%
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
  YoY % 10.46% 17.55% 29.73% 24.19% 26.84% 12.00% -
  Horiz. % 297.17% 269.03% 228.87% 176.43% 142.07% 112.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 155,917 112,480 103,413 - 8,799 8,671 7,359 66.27%
  YoY % 38.62% 8.77% 0.00% 0.00% 1.47% 17.83% -
  Horiz. % 2,118.68% 1,528.43% 1,405.23% 0.00% 119.57% 117.83% 100.00%
Div Payout % 32.40 % 82.87 % 58.72 % - % 10.52 % 9.69 % 7.73 % 26.95%
  YoY % -60.90% 41.13% 0.00% 0.00% 8.57% 25.36% -
  Horiz. % 419.15% 1,072.06% 759.64% 0.00% 136.09% 125.36% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
  YoY % 10.46% 17.55% 29.73% 24.19% 26.84% 12.00% -
  Horiz. % 297.17% 269.03% 228.87% 176.43% 142.07% 112.00% 100.00%
NOSH 1,299,314 1,249,779 517,069 508,271 439,978 433,585 367,959 23.38%
  YoY % 3.96% 141.70% 1.73% 15.52% 1.47% 17.83% -
  Horiz. % 353.11% 339.65% 140.52% 138.13% 119.57% 117.83% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.55 % 4.48 % 5.33 % 3.28 % 4.49 % 4.79 % 6.06 % 9.67%
  YoY % 135.49% -15.95% 62.50% -26.95% -6.26% -20.96% -
  Horiz. % 174.09% 73.93% 87.95% 54.13% 74.09% 79.04% 100.00%
ROE 21.79 % 6.79 % 10.35 % 6.91 % 7.92 % 10.75 % 12.81 % 9.25%
  YoY % 220.91% -34.40% 49.78% -12.75% -26.33% -16.08% -
  Horiz. % 170.10% 53.01% 80.80% 53.94% 61.83% 83.92% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 442.66 320.56 733.87 597.94 476.13 491.18 459.03 -0.60%
  YoY % 38.09% -56.32% 22.73% 25.58% -3.06% 7.00% -
  Horiz. % 96.43% 69.83% 159.87% 130.26% 103.73% 107.00% 100.00%
EPS 37.04 10.86 34.06 17.82 19.02 20.64 25.88 6.15%
  YoY % 241.07% -68.12% 91.13% -6.31% -7.85% -20.25% -
  Horiz. % 143.12% 41.96% 131.61% 68.86% 73.49% 79.75% 100.00%
DPS 12.00 9.00 20.00 0.00 2.00 2.00 2.00 34.76%
  YoY % 33.33% -55.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 450.00% 1,000.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7000 1.6000 3.2900 2.5800 2.4000 1.9200 2.0200 -2.83%
  YoY % 6.25% -51.37% 27.52% 7.50% 25.00% -4.95% -
  Horiz. % 84.16% 79.21% 162.87% 127.72% 118.81% 95.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 142.43 99.21 93.97 75.26 51.88 52.74 41.83 22.63%
  YoY % 43.56% 5.58% 24.86% 45.07% -1.63% 26.08% -
  Horiz. % 340.50% 237.17% 224.65% 179.92% 124.03% 126.08% 100.00%
EPS 11.92 3.36 4.36 2.24 2.07 2.22 2.36 30.95%
  YoY % 254.76% -22.94% 94.64% 8.21% -6.76% -5.93% -
  Horiz. % 505.08% 142.37% 184.75% 94.92% 87.71% 94.07% 100.00%
DPS 3.86 2.79 2.56 0.00 0.22 0.21 0.18 66.60%
  YoY % 38.35% 8.98% 0.00% 0.00% 4.76% 16.67% -
  Horiz. % 2,144.44% 1,550.00% 1,422.22% 0.00% 122.22% 116.67% 100.00%
NAPS 0.5470 0.4952 0.4213 0.3247 0.2615 0.2062 0.1841 19.88%
  YoY % 10.46% 17.54% 29.75% 24.17% 26.82% 12.00% -
  Horiz. % 297.12% 268.98% 228.84% 176.37% 142.04% 112.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.6800 2.6000 3.9300 2.3300 1.8400 2.2100 1.3300 -
P/RPS 0.83 0.81 0.54 0.39 0.39 0.45 0.29 19.14%
  YoY % 2.47% 50.00% 38.46% 0.00% -13.33% 55.17% -
  Horiz. % 286.21% 279.31% 186.21% 134.48% 134.48% 155.17% 100.00%
P/EPS 9.94 23.94 11.54 13.08 9.67 10.71 5.14 11.61%
  YoY % -58.48% 107.45% -11.77% 35.26% -9.71% 108.37% -
  Horiz. % 193.39% 465.76% 224.51% 254.47% 188.13% 208.37% 100.00%
EY 10.07 4.18 8.67 7.65 10.34 9.34 19.46 -10.39%
  YoY % 140.91% -51.79% 13.33% -26.02% 10.71% -52.00% -
  Horiz. % 51.75% 21.48% 44.55% 39.31% 53.13% 48.00% 100.00%
DY 3.26 3.46 5.09 0.00 1.09 0.90 1.50 13.80%
  YoY % -5.78% -32.02% 0.00% 0.00% 21.11% -40.00% -
  Horiz. % 217.33% 230.67% 339.33% 0.00% 72.67% 60.00% 100.00%
P/NAPS 2.16 1.62 1.19 0.90 0.77 1.15 0.66 21.83%
  YoY % 33.33% 36.13% 32.22% 16.88% -33.04% 74.24% -
  Horiz. % 327.27% 245.45% 180.30% 136.36% 116.67% 174.24% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 -
Price 4.3000 1.8500 6.1000 2.0200 1.7000 1.8900 1.3900 -
P/RPS 0.97 0.58 0.83 0.34 0.36 0.38 0.30 21.58%
  YoY % 67.24% -30.12% 144.12% -5.56% -5.26% 26.67% -
  Horiz. % 323.33% 193.33% 276.67% 113.33% 120.00% 126.67% 100.00%
P/EPS 11.61 17.03 17.91 11.34 8.94 9.16 5.37 13.70%
  YoY % -31.83% -4.91% 57.94% 26.85% -2.40% 70.58% -
  Horiz. % 216.20% 317.13% 333.52% 211.17% 166.48% 170.58% 100.00%
EY 8.61 5.87 5.58 8.82 11.19 10.92 18.62 -12.05%
  YoY % 46.68% 5.20% -36.73% -21.18% 2.47% -41.35% -
  Horiz. % 46.24% 31.53% 29.97% 47.37% 60.10% 58.65% 100.00%
DY 2.79 4.86 3.28 0.00 1.18 1.06 1.44 11.64%
  YoY % -42.59% 48.17% 0.00% 0.00% 11.32% -26.39% -
  Horiz. % 193.75% 337.50% 227.78% 0.00% 81.94% 73.61% 100.00%
P/NAPS 2.53 1.16 1.85 0.78 0.71 0.98 0.69 24.15%
  YoY % 118.10% -37.30% 137.18% 9.86% -27.55% 42.03% -
  Horiz. % 366.67% 168.12% 268.12% 113.04% 102.90% 142.03% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

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