Highlights

[PMETAL] YoY Cumulative 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 -     214.14%    YoY -     94.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 4,100,605 2,875,743 2,003,118 1,897,318 1,519,586 1,047,446 1,064,841 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 408,701 336,414 113,071 119,973 62,168 56,744 69,980 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 -32,755 -33,156 -23,315 -18,918 -12,269 -9,662 -18,996 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 375,946 303,258 89,756 101,055 49,899 47,082 50,984 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 298,217 240,633 67,863 88,057 45,287 41,842 44,746 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 3,724,659 2,572,485 1,913,362 1,796,263 1,469,687 1,000,364 1,013,857 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 111,552 77,958 56,240 51,706 - 4,399 4,335 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 14.32 % 10.89 % 3.39 % 5.18 % 3.45 % 3.96 % 5.38 % 17.71%
  YoY % 31.50% 221.24% -34.56% 50.14% -12.88% -26.39% -
  Horiz. % 266.17% 202.42% 63.01% 96.28% 64.13% 73.61% 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 110.28 221.33 160.28 366.94 298.97 238.07 245.59 -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 8.02 18.52 5.43 17.03 8.91 9.51 10.32 -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 3.00 6.00 4.50 10.00 0.00 1.00 1.00 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 101.91 71.47 49.78 47.15 37.77 26.03 26.46 25.17%
  YoY % 42.59% 43.57% 5.58% 24.83% 45.10% -1.63% -
  Horiz. % 385.15% 270.11% 188.13% 178.19% 142.74% 98.37% 100.00%
EPS 7.41 5.98 1.69 2.19 1.13 1.04 1.11 37.18%
  YoY % 23.91% 253.85% -22.83% 93.81% 8.65% -6.31% -
  Horiz. % 667.57% 538.74% 152.25% 197.30% 101.80% 93.69% 100.00%
DPS 2.77 1.94 1.40 1.29 0.00 0.11 0.11 71.12%
  YoY % 42.78% 38.57% 8.53% 0.00% 0.00% 0.00% -
  Horiz. % 2,518.18% 1,763.64% 1,272.73% 1,172.73% 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 2.43 1.66 1.62 1.07 0.78 0.77 0.90 17.99%
  YoY % 46.39% 2.47% 51.40% 37.18% 1.30% -14.44% -
  Horiz. % 270.00% 184.44% 180.00% 118.89% 86.67% 85.56% 100.00%
P/EPS 33.42 19.87 47.88 23.08 26.15 19.35 21.41 7.70%
  YoY % 68.19% -58.50% 107.45% -11.74% 35.14% -9.62% -
  Horiz. % 156.10% 92.81% 223.63% 107.80% 122.14% 90.38% 100.00%
EY 2.99 5.03 2.09 4.33 3.82 5.17 4.67 -7.16%
  YoY % -40.56% 140.67% -51.73% 13.35% -26.11% 10.71% -
  Horiz. % 64.03% 107.71% 44.75% 92.72% 81.80% 110.71% 100.00%
DY 1.12 1.63 1.73 2.54 0.00 0.54 0.45 16.40%
  YoY % -31.29% -5.78% -31.89% 0.00% 0.00% 20.00% -
  Horiz. % 248.89% 362.22% 384.44% 564.44% 0.00% 120.00% 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 2.98 1.94 1.15 1.66 0.68 0.71 0.77 25.28%
  YoY % 53.61% 68.70% -30.72% 144.12% -4.23% -7.79% -
  Horiz. % 387.01% 251.95% 149.35% 215.58% 88.31% 92.21% 100.00%
P/EPS 41.02 23.22 34.07 35.82 22.67 17.88 18.31 14.38%
  YoY % 76.66% -31.85% -4.89% 58.01% 26.79% -2.35% -
  Horiz. % 224.03% 126.82% 186.07% 195.63% 123.81% 97.65% 100.00%
EY 2.44 4.31 2.94 2.79 4.41 5.59 5.46 -12.55%
  YoY % -43.39% 46.60% 5.38% -36.73% -21.11% 2.38% -
  Horiz. % 44.69% 78.94% 53.85% 51.10% 80.77% 102.38% 100.00%
DY 0.91 1.40 2.43 1.64 0.00 0.59 0.53 9.42%
  YoY % -35.00% -42.39% 48.17% 0.00% 0.00% 11.32% -
  Horiz. % 171.70% 264.15% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers