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 - 4,038,109
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 51.49 39.27 23.46 24.77 19.70 12.94 14.69 23.23%
  YoY % 31.12% 67.39% -5.29% 25.74% 52.24% -11.91% -
  Horiz. % 350.51% 267.32% 159.70% 168.62% 134.10% 88.09% 100.00%
EPS 3.72 3.62 0.61 1.49 0.50 0.48 0.58 36.27%
  YoY % 2.76% 493.44% -59.06% 198.00% 4.17% -17.24% -
  Horiz. % 641.38% 624.14% 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 0.5180 0.5471 0.5129 0.4227 0.3242 0.2615 0.2071 16.49%
  YoY % -5.32% 6.67% 21.34% 30.38% 23.98% 26.27% -
  Horiz. % 250.12% 264.17% 247.66% 204.10% 156.54% 126.27% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers