Highlights

[PMETAL] YoY Quarter Result on 2012-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -95.62%    YoY -     -77.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,387,235 1,134,577 807,611 727,839 636,506 386,926 334,780 26.72%
  YoY % 22.27% 40.49% 10.96% 14.35% 64.50% 15.58% -
  Horiz. % 414.37% 338.90% 241.24% 217.41% 190.13% 115.58% 100.00%
PBT 77,899 60,759 -4,932 22,911 27,924 21,797 22,297 23.17%
  YoY % 28.21% 1,331.93% -121.53% -17.95% 28.11% -2.24% -
  Horiz. % 349.37% 272.50% -22.12% 102.75% 125.24% 97.76% 100.00%
Tax -33,357 -1,146 -35,259 -16,309 -415 2,149 -3,680 44.37%
  YoY % -2,810.73% 96.75% -116.19% -3,829.88% -119.31% 158.40% -
  Horiz. % 906.44% 31.14% 958.12% 443.18% 11.28% -58.40% 100.00%
NP 44,542 59,613 -40,191 6,602 27,509 23,946 18,617 15.64%
  YoY % -25.28% 248.32% -708.77% -76.00% 14.88% 28.62% -
  Horiz. % 239.25% 320.21% -215.88% 35.46% 147.76% 128.62% 100.00%
NP to SH 38,798 42,023 -28,679 5,964 27,044 21,649 12,603 20.60%
  YoY % -7.67% 246.53% -580.87% -77.95% 24.92% 71.78% -
  Horiz. % 307.85% 333.44% -227.56% 47.32% 214.58% 171.78% 100.00%
Tax Rate 42.82 % 1.89 % - % 71.18 % 1.49 % -9.86 % 16.50 % 17.22%
  YoY % 2,165.61% 0.00% 0.00% 4,677.18% 115.11% -159.76% -
  Horiz. % 259.52% 11.45% 0.00% 431.39% 9.03% -59.76% 100.00%
Total Cost 1,342,693 1,074,964 847,802 721,237 608,997 362,980 316,163 27.24%
  YoY % 24.91% 26.79% 17.55% 18.43% 67.78% 14.81% -
  Horiz. % 424.68% 340.00% 268.15% 228.12% 192.62% 114.81% 100.00%
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.44%
  YoY % 33.26% 15.67% 30.61% -7.47% 143.02% -42.02% -
  Horiz. % 262.47% 196.96% 170.28% 130.37% 140.90% 57.98% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 19,463 25,623 5,091 4,833 4,390 4,299 3,653 32.14%
  YoY % -24.04% 403.26% 5.33% 10.11% 2.11% 17.70% -
  Horiz. % 532.81% 701.44% 139.38% 132.33% 120.18% 117.70% 100.00%
Div Payout % 50.17 % 60.98 % - % 81.05 % 16.23 % 19.86 % 28.99 % 9.57%
  YoY % -17.73% 0.00% 0.00% 399.38% -18.28% -31.49% -
  Horiz. % 173.06% 210.35% 0.00% 279.58% 55.98% 68.51% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.44%
  YoY % 33.26% 15.67% 30.61% -7.47% 143.02% -42.02% -
  Horiz. % 262.47% 196.96% 170.28% 130.37% 140.90% 57.98% 100.00%
NOSH 1,297,591 854,126 509,157 483,394 439,025 429,956 365,304 23.51%
  YoY % 51.92% 67.75% 5.33% 10.11% 2.11% 17.70% -
  Horiz. % 355.21% 233.81% 139.38% 132.33% 120.18% 117.70% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.21 % 5.25 % -4.98 % 0.91 % 4.32 % 6.19 % 5.56 % -8.75%
  YoY % -38.86% 205.42% -647.25% -78.94% -30.21% 11.33% -
  Horiz. % 57.73% 94.42% -89.57% 16.37% 77.70% 111.33% 100.00%
ROE 1.99 % 2.88 % -2.27 % 0.62 % 2.59 % 5.04 % 1.70 % 2.66%
  YoY % -30.90% 226.87% -466.13% -76.06% -48.61% 196.47% -
  Horiz. % 117.06% 169.41% -133.53% 36.47% 152.35% 296.47% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 106.91 132.83 158.62 150.57 144.98 89.99 91.64 2.60%
  YoY % -19.51% -16.26% 5.35% 3.86% 61.11% -1.80% -
  Horiz. % 116.66% 144.95% 173.09% 164.31% 158.21% 98.20% 100.00%
EPS 2.99 4.92 -5.58 1.23 6.16 5.25 3.45 -2.36%
  YoY % -39.23% 188.17% -553.66% -80.03% 17.33% 52.17% -
  Horiz. % 86.67% 142.61% -161.74% 35.65% 178.55% 152.17% 100.00%
DPS 1.50 3.00 1.00 1.00 1.00 1.00 1.00 6.99%
  YoY % -50.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.5000 1.7100 2.4800 2.0000 2.3800 1.0000 2.0300 -4.92%
  YoY % -12.28% -31.05% 24.00% -15.97% 138.00% -50.74% -
  Horiz. % 73.89% 84.24% 122.17% 98.52% 117.24% 49.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.35 28.10 20.00 18.02 15.76 9.58 8.29 26.72%
  YoY % 22.24% 40.50% 10.99% 14.34% 64.51% 15.56% -
  Horiz. % 414.35% 338.96% 241.25% 217.37% 190.11% 115.56% 100.00%
EPS 0.96 1.04 -0.71 0.15 0.67 0.54 0.31 20.72%
  YoY % -7.69% 246.48% -573.33% -77.61% 24.07% 74.19% -
  Horiz. % 309.68% 335.48% -229.03% 48.39% 216.13% 174.19% 100.00%
DPS 0.48 0.63 0.13 0.12 0.11 0.11 0.09 32.16%
  YoY % -23.81% 384.62% 8.33% 9.09% 0.00% 22.22% -
  Horiz. % 533.33% 700.00% 144.44% 133.33% 122.22% 122.22% 100.00%
NAPS 0.4820 0.3617 0.3127 0.2394 0.2588 0.1065 0.1836 17.44%
  YoY % 33.26% 15.67% 30.62% -7.50% 143.00% -41.99% -
  Horiz. % 262.53% 197.00% 170.32% 130.39% 140.96% 58.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 1.2000 -
P/RPS 1.95 1.95 1.46 1.27 1.21 2.91 1.31 6.85%
  YoY % 0.00% 33.56% 14.96% 4.96% -58.42% 122.14% -
  Horiz. % 148.85% 148.85% 111.45% 96.95% 92.37% 222.14% 100.00%
P/EPS 69.90 52.64 -41.19 154.81 28.57 52.03 34.78 12.33%
  YoY % 32.79% 227.80% -126.61% 441.86% -45.09% 49.60% -
  Horiz. % 200.98% 151.35% -118.43% 445.11% 82.14% 149.60% 100.00%
EY 1.43 1.90 -2.43 0.65 3.50 1.92 2.87 -10.96%
  YoY % -24.74% 178.19% -473.85% -81.43% 82.29% -33.10% -
  Horiz. % 49.83% 66.20% -84.67% 22.65% 121.95% 66.90% 100.00%
DY 0.72 1.16 0.43 0.52 0.57 0.38 0.83 -2.34%
  YoY % -37.93% 169.77% -17.31% -8.77% 50.00% -54.22% -
  Horiz. % 86.75% 139.76% 51.81% 62.65% 68.67% 45.78% 100.00%
P/NAPS 1.39 1.51 0.94 0.96 0.74 2.62 0.59 15.35%
  YoY % -7.95% 60.64% -2.08% 29.73% -71.76% 344.07% -
  Horiz. % 235.59% 255.93% 159.32% 162.71% 125.42% 444.07% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 1.2000 -
P/RPS 2.01 2.21 1.45 1.17 1.32 2.39 1.31 7.39%
  YoY % -9.05% 52.41% 23.93% -11.36% -44.77% 82.44% -
  Horiz. % 153.44% 168.70% 110.69% 89.31% 100.76% 182.44% 100.00%
P/EPS 71.91 59.55 -40.83 142.65 31.17 42.70 34.78 12.86%
  YoY % 20.76% 245.85% -128.62% 357.65% -27.00% 22.77% -
  Horiz. % 206.76% 171.22% -117.40% 410.15% 89.62% 122.77% 100.00%
EY 1.39 1.68 -2.45 0.70 3.21 2.34 2.87 -11.38%
  YoY % -17.26% 168.57% -450.00% -78.19% 37.18% -18.47% -
  Horiz. % 48.43% 58.54% -85.37% 24.39% 111.85% 81.53% 100.00%
DY 0.70 1.02 0.43 0.57 0.52 0.47 0.83 -2.80%
  YoY % -31.37% 137.21% -24.56% 9.62% 10.64% -43.37% -
  Horiz. % 84.34% 122.89% 51.81% 68.67% 62.65% 56.63% 100.00%
P/NAPS 1.43 1.71 0.93 0.88 0.81 2.15 0.59 15.89%
  YoY % -16.37% 83.87% 5.68% 8.64% -62.33% 264.41% -
  Horiz. % 242.37% 289.83% 157.63% 149.15% 137.29% 364.41% 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.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers