Highlights

[PMETAL] YoY 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 -     -20.62%    YoY -     4.22%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,585,758 947,258 1,000,213 795,343 522,385 593,255 449,507 23.36%
  YoY % 67.41% -5.29% 25.76% 52.25% -11.95% 31.98% -
  Horiz. % 352.78% 210.73% 222.51% 176.94% 116.21% 131.98% 100.00%
PBT 199,177 42,914 83,584 26,848 23,978 36,757 20,965 45.48%
  YoY % 364.13% -48.66% 211.32% 11.97% -34.77% 75.33% -
  Horiz. % 950.05% 204.69% 398.68% 128.06% 114.37% 175.33% 100.00%
Tax -19,101 -10,369 -9,962 -4,027 -3,063 -10,150 -4,889 25.47%
  YoY % -84.21% -4.09% -147.38% -31.47% 69.82% -107.61% -
  Horiz. % 390.69% 212.09% 203.76% 82.37% 62.65% 207.61% 100.00%
NP 180,076 32,545 73,622 22,821 20,915 26,607 16,076 49.53%
  YoY % 453.31% -55.79% 222.61% 9.11% -21.39% 65.51% -
  Horiz. % 1,120.15% 202.44% 457.96% 141.96% 130.10% 165.51% 100.00%
NP to SH 146,075 24,726 60,026 20,041 19,229 23,256 15,224 45.72%
  YoY % 490.77% -58.81% 199.52% 4.22% -17.32% 52.76% -
  Horiz. % 959.50% 162.41% 394.29% 131.64% 126.31% 152.76% 100.00%
Tax Rate 9.59 % 24.16 % 11.92 % 15.00 % 12.77 % 27.61 % 23.32 % -13.75%
  YoY % -60.31% 102.68% -20.53% 17.46% -53.75% 18.40% -
  Horiz. % 41.12% 103.60% 51.11% 64.32% 54.76% 118.40% 100.00%
Total Cost 1,405,682 914,713 926,591 772,522 501,470 566,648 433,431 21.64%
  YoY % 53.67% -1.28% 19.94% 54.05% -11.50% 30.74% -
  Horiz. % 324.32% 211.04% 213.78% 178.23% 115.70% 130.74% 100.00%
Net Worth 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 19.90%
  YoY % 6.66% 21.35% 30.39% 23.95% 26.30% 12.57% -
  Horiz. % 297.43% 278.84% 229.79% 176.22% 142.17% 112.57% 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 38,987 19,418 25,940 - 4,400 4,355 3,677 48.16%
  YoY % 100.78% -25.14% 0.00% 0.00% 1.04% 18.43% -
  Horiz. % 1,060.24% 528.06% 705.42% 0.00% 119.66% 118.43% 100.00%
Div Payout % 26.69 % 78.53 % 43.22 % - % 22.88 % 18.73 % 24.15 % 1.68%
  YoY % -66.01% 81.70% 0.00% 0.00% 22.16% -22.44% -
  Horiz. % 110.52% 325.18% 178.96% 0.00% 94.74% 77.56% 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 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 19.90%
  YoY % 6.66% 21.35% 30.39% 23.95% 26.30% 12.57% -
  Horiz. % 297.43% 278.84% 229.79% 176.22% 142.17% 112.57% 100.00%
NOSH 1,299,599 1,294,554 518,807 507,367 440,022 435,505 367,729 23.39%
  YoY % 0.39% 149.53% 2.25% 15.30% 1.04% 18.43% -
  Horiz. % 353.41% 352.04% 141.08% 137.97% 119.66% 118.43% 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 11.36 % 3.44 % 7.36 % 2.87 % 4.00 % 4.48 % 3.58 % 21.20%
  YoY % 230.23% -53.26% 156.45% -28.25% -10.71% 25.14% -
  Horiz. % 317.32% 96.09% 205.59% 80.17% 111.73% 125.14% 100.00%
ROE 6.61 % 1.19 % 3.52 % 1.53 % 1.82 % 2.78 % 2.05 % 21.52%
  YoY % 455.46% -66.19% 130.07% -15.93% -34.53% 35.61% -
  Horiz. % 322.44% 58.05% 171.71% 74.63% 88.78% 135.61% 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 122.02 73.17 192.79 156.76 118.72 136.22 122.24 -0.03%
  YoY % 66.76% -62.05% 22.98% 32.04% -12.85% 11.44% -
  Horiz. % 99.82% 59.86% 157.71% 128.24% 97.12% 111.44% 100.00%
EPS 11.24 1.91 11.57 3.95 4.37 5.34 4.14 18.09%
  YoY % 488.48% -83.49% 192.91% -9.61% -18.16% 28.99% -
  Horiz. % 271.50% 46.14% 279.47% 95.41% 105.56% 128.99% 100.00%
DPS 3.00 1.50 5.00 0.00 1.00 1.00 1.00 20.07%
  YoY % 100.00% -70.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 150.00% 500.00% 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 39.27 23.46 24.77 19.70 12.94 14.69 11.13 23.36%
  YoY % 67.39% -5.29% 25.74% 52.24% -11.91% 31.99% -
  Horiz. % 352.83% 210.78% 222.55% 177.00% 116.26% 131.99% 100.00%
EPS 3.62 0.61 1.49 0.50 0.48 0.58 0.38 45.55%
  YoY % 493.44% -59.06% 198.00% 4.17% -17.24% 52.63% -
  Horiz. % 952.63% 160.53% 392.11% 131.58% 126.32% 152.63% 100.00%
DPS 0.97 0.48 0.64 0.00 0.11 0.11 0.09 48.57%
  YoY % 102.08% -25.00% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 1,077.78% 533.33% 711.11% 0.00% 122.22% 122.22% 100.00%
NAPS 0.5471 0.5129 0.4227 0.3242 0.2615 0.2071 0.1840 19.90%
  YoY % 6.67% 21.34% 30.38% 23.98% 26.27% 12.55% -
  Horiz. % 297.34% 278.75% 229.73% 176.20% 142.12% 112.55% 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 3.02 3.55 2.04 1.49 1.55 1.62 1.09 18.49%
  YoY % -14.93% 74.02% 36.91% -3.87% -4.32% 48.62% -
  Horiz. % 277.06% 325.69% 187.16% 136.70% 142.20% 148.62% 100.00%
P/EPS 32.74 136.13 33.97 58.99 42.11 41.39 32.13 0.31%
  YoY % -75.95% 300.74% -42.41% 40.09% 1.74% 28.82% -
  Horiz. % 101.90% 423.69% 105.73% 183.60% 131.06% 128.82% 100.00%
EY 3.05 0.73 2.94 1.70 2.38 2.42 3.11 -0.32%
  YoY % 317.81% -75.17% 72.94% -28.57% -1.65% -22.19% -
  Horiz. % 98.07% 23.47% 94.53% 54.66% 76.53% 77.81% 100.00%
DY 0.82 0.58 1.27 0.00 0.54 0.45 0.75 1.50%
  YoY % 41.38% -54.33% 0.00% 0.00% 20.00% -40.00% -
  Horiz. % 109.33% 77.33% 169.33% 0.00% 72.00% 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 3.52 2.53 3.16 1.29 1.43 1.39 1.14 20.65%
  YoY % 39.13% -19.94% 144.96% -9.79% 2.88% 21.93% -
  Horiz. % 308.77% 221.93% 277.19% 113.16% 125.44% 121.93% 100.00%
P/EPS 38.26 96.86 52.72 51.14 38.90 35.39 33.57 2.20%
  YoY % -60.50% 83.73% 3.09% 31.47% 9.92% 5.42% -
  Horiz. % 113.97% 288.53% 157.04% 152.34% 115.88% 105.42% 100.00%
EY 2.61 1.03 1.90 1.96 2.57 2.83 2.98 -2.18%
  YoY % 153.40% -45.79% -3.06% -23.74% -9.19% -5.03% -
  Horiz. % 87.58% 34.56% 63.76% 65.77% 86.24% 94.97% 100.00%
DY 0.70 0.81 0.82 0.00 0.59 0.53 0.72 -0.47%
  YoY % -13.58% -1.22% 0.00% 0.00% 11.32% -26.39% -
  Horiz. % 97.22% 112.50% 113.89% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers