Highlights

[PMETAL] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -35.76%    YoY -     -75.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,167,618 4,025,918 3,901,357 3,085,394 2,208,774 2,195,344 1,749,217 23.35%
  YoY % 53.20% 3.19% 26.45% 39.69% 0.61% 25.50% -
  Horiz. % 352.59% 230.16% 223.03% 176.39% 126.27% 125.50% 100.00%
PBT 651,938 207,150 314,970 18,400 102,977 133,397 108,690 34.76%
  YoY % 214.72% -34.23% 1,611.80% -82.13% -22.80% 22.73% -
  Horiz. % 599.81% 190.59% 289.79% 16.93% 94.74% 122.73% 100.00%
Tax -59,805 -47,413 -39,014 50,621 183,990 -34,032 -21,138 18.91%
  YoY % -26.14% -21.53% -177.07% -72.49% 640.64% -60.99% -
  Horiz. % 282.92% 224.30% 184.57% -239.47% -870.40% 160.99% 100.00%
NP 592,133 159,737 275,956 69,021 286,968 99,365 87,552 37.48%
  YoY % 270.69% -42.11% 299.81% -75.95% 188.80% 13.49% -
  Horiz. % 676.32% 182.45% 315.19% 78.83% 327.77% 113.49% 100.00%
NP to SH 484,900 129,828 227,613 58,184 237,246 86,504 82,458 34.31%
  YoY % 273.49% -42.96% 291.20% -75.48% 174.26% 4.91% -
  Horiz. % 588.05% 157.45% 276.03% 70.56% 287.72% 104.91% 100.00%
Tax Rate 9.17 % 22.89 % 12.39 % -275.12 % -178.67 % 25.51 % 19.45 % -11.77%
  YoY % -59.94% 84.75% 104.50% -53.98% -800.39% 31.16% -
  Horiz. % 47.15% 117.69% 63.70% -1,414.50% -918.61% 131.16% 100.00%
Total Cost 5,575,485 3,866,181 3,625,401 3,016,373 1,921,806 2,095,978 1,661,665 22.33%
  YoY % 44.21% 6.64% 20.19% 56.96% -8.31% 26.14% -
  Horiz. % 335.54% 232.67% 218.18% 181.53% 115.66% 126.14% 100.00%
Net Worth 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 1,010,286 783,757 19.33%
  YoY % 25.13% 0.89% 37.84% 9.79% 17.39% 28.90% -
  Horiz. % 289.07% 231.02% 228.99% 166.13% 151.31% 128.90% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 121,528 101,296 90,961 6,781 11,889 5,856 5,710 66.39%
  YoY % 19.97% 11.36% 1,241.35% -42.96% 103.00% 2.56% -
  Horiz. % 2,128.19% 1,773.88% 1,592.90% 118.75% 208.20% 102.56% 100.00%
Div Payout % 25.06 % 78.02 % 39.96 % 11.66 % 5.01 % 6.77 % 6.93 % 23.87%
  YoY % -67.88% 95.25% 242.71% 132.73% -26.00% -2.31% -
  Horiz. % 361.62% 1,125.83% 576.62% 168.25% 72.29% 97.69% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 1,010,286 783,757 19.33%
  YoY % 25.13% 0.89% 37.84% 9.79% 17.39% 28.90% -
  Horiz. % 289.07% 231.02% 228.99% 166.13% 151.31% 128.90% 100.00%
NOSH 1,302,094 1,266,202 524,777 508,601 445,840 439,255 428,282 20.34%
  YoY % 2.83% 141.28% 3.18% 14.08% 1.50% 2.56% -
  Horiz. % 304.03% 295.65% 122.53% 118.75% 104.10% 102.56% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.60 % 3.97 % 7.07 % 2.24 % 12.99 % 4.53 % 5.01 % 11.44%
  YoY % 141.81% -43.85% 215.62% -82.76% 186.75% -9.58% -
  Horiz. % 191.62% 79.24% 141.12% 44.71% 259.28% 90.42% 100.00%
ROE 21.40 % 7.17 % 12.68 % 4.47 % 20.01 % 8.56 % 10.52 % 12.55%
  YoY % 198.47% -43.45% 183.67% -77.66% 133.76% -18.63% -
  Horiz. % 203.42% 68.16% 120.53% 42.49% 190.21% 81.37% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 473.67 317.95 743.43 606.64 495.42 499.79 408.43 2.50%
  YoY % 48.98% -57.23% 22.55% 22.45% -0.87% 22.37% -
  Horiz. % 115.97% 77.85% 182.02% 148.53% 121.30% 122.37% 100.00%
EPS 37.24 10.25 43.37 11.44 53.21 19.69 19.25 11.61%
  YoY % 263.32% -76.37% 279.11% -78.50% 170.24% 2.29% -
  Horiz. % 193.45% 53.25% 225.30% 59.43% 276.42% 102.29% 100.00%
DPS 9.33 8.00 17.33 1.33 2.67 1.33 1.33 38.32%
  YoY % 16.62% -53.84% 1,203.01% -50.19% 100.75% 0.00% -
  Horiz. % 701.50% 601.50% 1,303.01% 100.00% 200.75% 100.00% 100.00%
NAPS 1.7400 1.4300 3.4200 2.5600 2.6600 2.3000 1.8300 -0.84%
  YoY % 21.68% -58.19% 33.59% -3.76% 15.65% 25.68% -
  Horiz. % 95.08% 78.14% 186.89% 139.89% 145.36% 125.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 152.74 99.70 96.61 76.41 54.70 54.37 43.32 23.35%
  YoY % 53.20% 3.20% 26.44% 39.69% 0.61% 25.51% -
  Horiz. % 352.59% 230.15% 223.01% 176.39% 126.27% 125.51% 100.00%
EPS 12.01 3.22 5.64 1.44 5.88 2.14 2.04 34.34%
  YoY % 272.98% -42.91% 291.67% -75.51% 174.77% 4.90% -
  Horiz. % 588.73% 157.84% 276.47% 70.59% 288.24% 104.90% 100.00%
DPS 3.01 2.51 2.25 0.17 0.29 0.15 0.14 66.68%
  YoY % 19.92% 11.56% 1,223.53% -41.38% 93.33% 7.14% -
  Horiz. % 2,150.00% 1,792.86% 1,607.14% 121.43% 207.14% 107.14% 100.00%
NAPS 0.5611 0.4484 0.4445 0.3224 0.2937 0.2502 0.1941 19.33%
  YoY % 25.13% 0.88% 37.87% 9.77% 17.39% 28.90% -
  Horiz. % 289.08% 231.01% 229.01% 166.10% 151.31% 128.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.2900 2.0600 6.2500 2.2100 1.6400 1.5500 1.5000 -
P/RPS 0.91 0.65 0.84 0.36 0.33 0.31 0.37 16.17%
  YoY % 40.00% -22.62% 133.33% 9.09% 6.45% -16.22% -
  Horiz. % 245.95% 175.68% 227.03% 97.30% 89.19% 83.78% 100.00%
P/EPS 11.52 20.09 14.41 19.32 3.08 7.87 7.79 6.73%
  YoY % -42.66% 39.42% -25.41% 527.27% -60.86% 1.03% -
  Horiz. % 147.88% 257.89% 184.98% 248.01% 39.54% 101.03% 100.00%
EY 8.68 4.98 6.94 5.18 32.45 12.71 12.84 -6.31%
  YoY % 74.30% -28.24% 33.98% -84.04% 155.31% -1.01% -
  Horiz. % 67.60% 38.79% 54.05% 40.34% 252.73% 98.99% 100.00%
DY 2.18 3.88 2.77 0.60 1.63 0.86 0.89 16.09%
  YoY % -43.81% 40.07% 361.67% -63.19% 89.53% -3.37% -
  Horiz. % 244.94% 435.96% 311.24% 67.42% 183.15% 96.63% 100.00%
P/NAPS 2.47 1.44 1.83 0.86 0.62 0.67 0.82 20.15%
  YoY % 71.53% -21.31% 112.79% 38.71% -7.46% -18.29% -
  Horiz. % 301.22% 175.61% 223.17% 104.88% 75.61% 81.71% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 4.3500 2.1100 6.8500 2.3600 1.7500 1.7300 2.1300 -
P/RPS 0.92 0.66 0.92 0.39 0.35 0.35 0.52 9.97%
  YoY % 39.39% -28.26% 135.90% 11.43% 0.00% -32.69% -
  Horiz. % 176.92% 126.92% 176.92% 75.00% 67.31% 67.31% 100.00%
P/EPS 11.68 20.58 15.79 20.63 3.29 8.78 11.06 0.91%
  YoY % -43.25% 30.34% -23.46% 527.05% -62.53% -20.61% -
  Horiz. % 105.61% 186.08% 142.77% 186.53% 29.75% 79.39% 100.00%
EY 8.56 4.86 6.33 4.85 30.41 11.38 9.04 -0.90%
  YoY % 76.13% -23.22% 30.52% -84.05% 167.22% 25.88% -
  Horiz. % 94.69% 53.76% 70.02% 53.65% 336.39% 125.88% 100.00%
DY 2.15 3.79 2.53 0.56 1.52 0.77 0.63 22.68%
  YoY % -43.27% 49.80% 351.79% -63.16% 97.40% 22.22% -
  Horiz. % 341.27% 601.59% 401.59% 88.89% 241.27% 122.22% 100.00%
P/NAPS 2.50 1.48 2.00 0.92 0.66 0.75 1.16 13.64%
  YoY % 68.92% -26.00% 117.39% 39.39% -12.00% -35.34% -
  Horiz. % 215.52% 127.59% 172.41% 79.31% 56.90% 64.66% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers