Highlights

[PMETAL] YoY 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 -     114.14%    YoY -     199.52%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,079,030 1,585,758 947,258 1,000,213 795,343 522,385 593,255 23.22%
  YoY % 31.11% 67.41% -5.29% 25.76% 52.25% -11.95% -
  Horiz. % 350.44% 267.30% 159.67% 168.60% 134.06% 88.05% 100.00%
PBT 209,371 199,177 42,914 83,584 26,848 23,978 36,757 33.60%
  YoY % 5.12% 364.13% -48.66% 211.32% 11.97% -34.77% -
  Horiz. % 569.61% 541.88% 116.75% 227.40% 73.04% 65.23% 100.00%
Tax -18,587 -19,101 -10,369 -9,962 -4,027 -3,063 -10,150 10.60%
  YoY % 2.69% -84.21% -4.09% -147.38% -31.47% 69.82% -
  Horiz. % 183.12% 188.19% 102.16% 98.15% 39.67% 30.18% 100.00%
NP 190,784 180,076 32,545 73,622 22,821 20,915 26,607 38.82%
  YoY % 5.95% 453.31% -55.79% 222.61% 9.11% -21.39% -
  Horiz. % 717.04% 676.80% 122.32% 276.70% 85.77% 78.61% 100.00%
NP to SH 150,168 146,075 24,726 60,026 20,041 19,229 23,256 36.42%
  YoY % 2.80% 490.77% -58.81% 199.52% 4.22% -17.32% -
  Horiz. % 645.72% 628.12% 106.32% 258.11% 86.18% 82.68% 100.00%
Tax Rate 8.88 % 9.59 % 24.16 % 11.92 % 15.00 % 12.77 % 27.61 % -17.21%
  YoY % -7.40% -60.31% 102.68% -20.53% 17.46% -53.75% -
  Horiz. % 32.16% 34.73% 87.50% 43.17% 54.33% 46.25% 100.00%
Total Cost 1,888,246 1,405,682 914,713 926,591 772,522 501,470 566,648 22.19%
  YoY % 34.33% 53.67% -1.28% 19.94% 54.05% -11.50% -
  Horiz. % 333.23% 248.07% 161.43% 163.52% 136.33% 88.50% 100.00%
Net Worth 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.50%
  YoY % -5.32% 6.66% 21.35% 30.39% 23.95% 26.30% -
  Horiz. % 250.18% 264.22% 247.71% 204.13% 156.55% 126.30% 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 56,032 38,987 19,418 25,940 - 4,400 4,355 53.02%
  YoY % 43.72% 100.78% -25.14% 0.00% 0.00% 1.04% -
  Horiz. % 1,286.62% 895.24% 445.88% 595.64% 0.00% 101.04% 100.00%
Div Payout % 37.31 % 26.69 % 78.53 % 43.22 % - % 22.88 % 18.73 % 12.16%
  YoY % 39.79% -66.01% 81.70% 0.00% 0.00% 22.16% -
  Horiz. % 199.20% 142.50% 419.27% 230.75% 0.00% 122.16% 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 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.50%
  YoY % -5.32% 6.66% 21.35% 30.39% 23.95% 26.30% -
  Horiz. % 250.18% 264.22% 247.71% 204.13% 156.55% 126.30% 100.00%
NOSH 3,735,522 1,299,599 1,294,554 518,807 507,367 440,022 435,505 43.03%
  YoY % 187.44% 0.39% 149.53% 2.25% 15.30% 1.04% -
  Horiz. % 857.74% 298.41% 297.25% 119.13% 116.50% 101.04% 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 9.18 % 11.36 % 3.44 % 7.36 % 2.87 % 4.00 % 4.48 % 12.69%
  YoY % -19.19% 230.23% -53.26% 156.45% -28.25% -10.71% -
  Horiz. % 204.91% 253.57% 76.79% 164.29% 64.06% 89.29% 100.00%
ROE 7.18 % 6.61 % 1.19 % 3.52 % 1.53 % 1.82 % 2.78 % 17.12%
  YoY % 8.62% 455.46% -66.19% 130.07% -15.93% -34.53% -
  Horiz. % 258.27% 237.77% 42.81% 126.62% 55.04% 65.47% 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 55.66 122.02 73.17 192.79 156.76 118.72 136.22 -13.85%
  YoY % -54.38% 66.76% -62.05% 22.98% 32.04% -12.85% -
  Horiz. % 40.86% 89.58% 53.71% 141.53% 115.08% 87.15% 100.00%
EPS 4.02 11.24 1.91 11.57 3.95 4.37 5.34 -4.62%
  YoY % -64.23% 488.48% -83.49% 192.91% -9.61% -18.16% -
  Horiz. % 75.28% 210.49% 35.77% 216.67% 73.97% 81.84% 100.00%
DPS 1.50 3.00 1.50 5.00 0.00 1.00 1.00 6.98%
  YoY % -50.00% 100.00% -70.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 300.00% 150.00% 500.00% 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 - 4,021,870
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 51.69 39.43 23.55 24.87 19.78 12.99 14.75 23.22%
  YoY % 31.09% 67.43% -5.31% 25.73% 52.27% -11.93% -
  Horiz. % 350.44% 267.32% 159.66% 168.61% 134.10% 88.07% 100.00%
EPS 3.73 3.63 0.61 1.49 0.50 0.48 0.58 36.33%
  YoY % 2.75% 495.08% -59.06% 198.00% 4.17% -17.24% -
  Horiz. % 643.10% 625.86% 105.17% 256.90% 86.21% 82.76% 100.00%
DPS 1.39 0.97 0.48 0.64 0.00 0.11 0.11 52.56%
  YoY % 43.30% 102.08% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,263.64% 881.82% 436.36% 581.82% 0.00% 100.00% 100.00%
NAPS 0.5201 0.5493 0.5150 0.4244 0.3255 0.2626 0.2079 16.50%
  YoY % -5.32% 6.66% 21.35% 30.38% 23.95% 26.31% -
  Horiz. % 250.17% 264.21% 247.72% 204.14% 156.57% 126.31% 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 4.82 3.02 3.55 2.04 1.49 1.55 1.62 19.91%
  YoY % 59.60% -14.93% 74.02% 36.91% -3.87% -4.32% -
  Horiz. % 297.53% 186.42% 219.14% 125.93% 91.98% 95.68% 100.00%
P/EPS 66.67 32.74 136.13 33.97 58.99 42.11 41.39 8.26%
  YoY % 103.63% -75.95% 300.74% -42.41% 40.09% 1.74% -
  Horiz. % 161.08% 79.10% 328.90% 82.07% 142.52% 101.74% 100.00%
EY 1.50 3.05 0.73 2.94 1.70 2.38 2.42 -7.66%
  YoY % -50.82% 317.81% -75.17% 72.94% -28.57% -1.65% -
  Horiz. % 61.98% 126.03% 30.17% 121.49% 70.25% 98.35% 100.00%
DY 0.56 0.82 0.58 1.27 0.00 0.54 0.45 3.71%
  YoY % -31.71% 41.38% -54.33% 0.00% 0.00% 20.00% -
  Horiz. % 124.44% 182.22% 128.89% 282.22% 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 5.91 3.52 2.53 3.16 1.29 1.43 1.39 27.25%
  YoY % 67.90% 39.13% -19.94% 144.96% -9.79% 2.88% -
  Horiz. % 425.18% 253.24% 182.01% 227.34% 92.81% 102.88% 100.00%
P/EPS 81.84 38.26 96.86 52.72 51.14 38.90 35.39 14.98%
  YoY % 113.90% -60.50% 83.73% 3.09% 31.47% 9.92% -
  Horiz. % 231.25% 108.11% 273.69% 148.97% 144.50% 109.92% 100.00%
EY 1.22 2.61 1.03 1.90 1.96 2.57 2.83 -13.07%
  YoY % -53.26% 153.40% -45.79% -3.06% -23.74% -9.19% -
  Horiz. % 43.11% 92.23% 36.40% 67.14% 69.26% 90.81% 100.00%
DY 0.46 0.70 0.81 0.82 0.00 0.59 0.53 -2.33%
  YoY % -34.29% -13.58% -1.22% 0.00% 0.00% 11.32% -
  Horiz. % 86.79% 132.08% 152.83% 154.72% 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.
 


 

1908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.870.00 
 KOTRA 1.630.00 
 UCREST 0.240.00 
 PINEAPP 0.3750.00 
 PUC 0.090.00 
 WILLOW 0.4650.00 
 IRIS 0.1650.00 
 BTECH 0.250.00 
 3A 0.9250.00 
 TENAGA-C57 0.0650.00 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers