Highlights

[PMETAL] YoY Annualized Quarter Result on 2014-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     57.07%    YoY -     94.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 8,201,210 5,751,486 4,006,236 3,794,636 3,039,172 2,094,892 2,129,682 25.17%
  YoY % 42.59% 43.56% 5.58% 24.86% 45.08% -1.63% -
  Horiz. % 385.09% 270.06% 188.11% 178.18% 142.71% 98.37% 100.00%
PBT 817,402 672,828 226,142 239,946 124,336 113,488 139,960 34.16%
  YoY % 21.49% 197.52% -5.75% 92.98% 9.56% -18.91% -
  Horiz. % 584.03% 480.73% 161.58% 171.44% 88.84% 81.09% 100.00%
Tax -65,510 -66,312 -46,630 -37,836 -24,538 -19,324 -37,992 9.50%
  YoY % 1.21% -42.21% -23.24% -54.19% -26.98% 49.14% -
  Horiz. % 172.43% 174.54% 122.74% 99.59% 64.59% 50.86% 100.00%
NP 751,892 606,516 179,512 202,110 99,798 94,164 101,968 39.47%
  YoY % 23.97% 237.87% -11.18% 102.52% 5.98% -7.65% -
  Horiz. % 737.38% 594.81% 176.05% 198.21% 97.87% 92.35% 100.00%
NP to SH 596,434 481,266 135,726 176,114 90,574 83,684 89,492 37.14%
  YoY % 23.93% 254.59% -22.93% 94.44% 8.23% -6.49% -
  Horiz. % 666.47% 537.78% 151.66% 196.79% 101.21% 93.51% 100.00%
Tax Rate 8.01 % 9.86 % 20.62 % 15.77 % 19.74 % 17.03 % 27.14 % -18.39%
  YoY % -18.76% -52.18% 30.75% -20.11% 15.91% -37.25% -
  Horiz. % 29.51% 36.33% 75.98% 58.11% 72.73% 62.75% 100.00%
Total Cost 7,449,318 5,144,970 3,826,724 3,592,526 2,939,374 2,000,728 2,027,714 24.19%
  YoY % 44.79% 34.45% 6.52% 22.22% 46.92% -1.33% -
  Horiz. % 367.38% 253.73% 188.72% 177.17% 144.96% 98.67% 100.00%
Net Worth 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 16.49%
  YoY % -5.73% 10.46% 17.55% 29.73% 24.19% 26.84% -
  Horiz. % 250.13% 265.33% 240.20% 204.35% 157.52% 126.84% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 223,104 155,917 112,480 103,413 - 8,799 8,671 71.73%
  YoY % 43.09% 38.62% 8.77% 0.00% 0.00% 1.47% -
  Horiz. % 2,572.79% 1,798.01% 1,297.09% 1,192.54% 0.00% 101.47% 100.00%
Div Payout % 37.41 % 32.40 % 82.87 % 58.72 % - % 10.52 % 9.69 % 25.22%
  YoY % 15.46% -60.90% 41.13% 0.00% 0.00% 8.57% -
  Horiz. % 386.07% 334.37% 855.21% 605.99% 0.00% 108.57% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 16.49%
  YoY % -5.73% 10.46% 17.55% 29.73% 24.19% 26.84% -
  Horiz. % 250.13% 265.33% 240.20% 204.35% 157.52% 126.84% 100.00%
NOSH 3,718,416 1,299,314 1,249,779 517,069 508,271 439,978 433,585 43.02%
  YoY % 186.18% 3.96% 141.70% 1.73% 15.52% 1.47% -
  Horiz. % 857.60% 299.67% 288.24% 119.25% 117.23% 101.47% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.17 % 10.55 % 4.48 % 5.33 % 3.28 % 4.49 % 4.79 % 11.42%
  YoY % -13.08% 135.49% -15.95% 62.50% -26.95% -6.26% -
  Horiz. % 191.44% 220.25% 93.53% 111.27% 68.48% 93.74% 100.00%
ROE 28.64 % 21.79 % 6.79 % 10.35 % 6.91 % 7.92 % 10.75 % 17.72%
  YoY % 31.44% 220.91% -34.40% 49.78% -12.75% -26.33% -
  Horiz. % 266.42% 202.70% 63.16% 96.28% 64.28% 73.67% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 220.56 442.66 320.56 733.87 597.94 476.13 491.18 -12.48%
  YoY % -50.17% 38.09% -56.32% 22.73% 25.58% -3.06% -
  Horiz. % 44.90% 90.12% 65.26% 149.41% 121.74% 96.94% 100.00%
EPS 16.04 37.04 10.86 34.06 17.82 19.02 20.64 -4.11%
  YoY % -56.70% 241.07% -68.12% 91.13% -6.31% -7.85% -
  Horiz. % 77.71% 179.46% 52.62% 165.02% 86.34% 92.15% 100.00%
DPS 6.00 12.00 9.00 20.00 0.00 2.00 2.00 20.07%
  YoY % -50.00% 33.33% -55.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 600.00% 450.00% 1,000.00% 0.00% 100.00% 100.00%
NAPS 0.5600 1.7000 1.6000 3.2900 2.5800 2.4000 1.9200 -18.55%
  YoY % -67.06% 6.25% -51.37% 27.52% 7.50% 25.00% -
  Horiz. % 29.17% 88.54% 83.33% 171.35% 134.38% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 203.82 142.94 99.57 94.31 75.53 52.06 52.93 25.17%
  YoY % 42.59% 43.56% 5.58% 24.86% 45.08% -1.64% -
  Horiz. % 385.07% 270.05% 188.12% 178.18% 142.70% 98.36% 100.00%
EPS 14.82 11.96 3.37 4.38 2.25 2.08 2.22 37.18%
  YoY % 23.91% 254.90% -23.06% 94.67% 8.17% -6.31% -
  Horiz. % 667.57% 538.74% 151.80% 197.30% 101.35% 93.69% 100.00%
DPS 5.54 3.88 2.80 2.57 0.00 0.22 0.22 71.12%
  YoY % 42.78% 38.57% 8.95% 0.00% 0.00% 0.00% -
  Horiz. % 2,518.18% 1,763.64% 1,272.73% 1,168.18% 0.00% 100.00% 100.00%
NAPS 0.5175 0.5490 0.4970 0.4228 0.3259 0.2624 0.2069 16.49%
  YoY % -5.74% 10.46% 17.55% 29.73% 24.20% 26.82% -
  Horiz. % 250.12% 265.35% 240.21% 204.35% 157.52% 126.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6800 3.6800 2.6000 3.9300 2.3300 1.8400 2.2100 -
P/RPS 1.22 0.83 0.81 0.54 0.39 0.39 0.45 18.07%
  YoY % 46.99% 2.47% 50.00% 38.46% 0.00% -13.33% -
  Horiz. % 271.11% 184.44% 180.00% 120.00% 86.67% 86.67% 100.00%
P/EPS 16.71 9.94 23.94 11.54 13.08 9.67 10.71 7.69%
  YoY % 68.11% -58.48% 107.45% -11.77% 35.26% -9.71% -
  Horiz. % 156.02% 92.81% 223.53% 107.75% 122.13% 90.29% 100.00%
EY 5.99 10.07 4.18 8.67 7.65 10.34 9.34 -7.13%
  YoY % -40.52% 140.91% -51.79% 13.33% -26.02% 10.71% -
  Horiz. % 64.13% 107.82% 44.75% 92.83% 81.91% 110.71% 100.00%
DY 2.24 3.26 3.46 5.09 0.00 1.09 0.90 16.40%
  YoY % -31.29% -5.78% -32.02% 0.00% 0.00% 21.11% -
  Horiz. % 248.89% 362.22% 384.44% 565.56% 0.00% 121.11% 100.00%
P/NAPS 4.79 2.16 1.62 1.19 0.90 0.77 1.15 26.82%
  YoY % 121.76% 33.33% 36.13% 32.22% 16.88% -33.04% -
  Horiz. % 416.52% 187.83% 140.87% 103.48% 78.26% 66.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 -
Price 3.2900 4.3000 1.8500 6.1000 2.0200 1.7000 1.8900 -
P/RPS 1.49 0.97 0.58 0.83 0.34 0.36 0.38 25.55%
  YoY % 53.61% 67.24% -30.12% 144.12% -5.56% -5.26% -
  Horiz. % 392.11% 255.26% 152.63% 218.42% 89.47% 94.74% 100.00%
P/EPS 20.51 11.61 17.03 17.91 11.34 8.94 9.16 14.36%
  YoY % 76.66% -31.83% -4.91% 57.94% 26.85% -2.40% -
  Horiz. % 223.91% 126.75% 185.92% 195.52% 123.80% 97.60% 100.00%
EY 4.88 8.61 5.87 5.58 8.82 11.19 10.92 -12.55%
  YoY % -43.32% 46.68% 5.20% -36.73% -21.18% 2.47% -
  Horiz. % 44.69% 78.85% 53.75% 51.10% 80.77% 102.47% 100.00%
DY 1.82 2.79 4.86 3.28 0.00 1.18 1.06 9.42%
  YoY % -34.77% -42.59% 48.17% 0.00% 0.00% 11.32% -
  Horiz. % 171.70% 263.21% 458.49% 309.43% 0.00% 111.32% 100.00%
P/NAPS 5.88 2.53 1.16 1.85 0.78 0.71 0.98 34.76%
  YoY % 132.41% 118.10% -37.30% 137.18% 9.86% -27.55% -
  Horiz. % 600.00% 258.16% 118.37% 188.78% 79.59% 72.45% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers