Highlights

[PMETAL] YoY Quarter Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -1,639.18%    YoY -     -580.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,999,755 1,387,235 1,134,577 807,611 727,839 636,506 386,926 31.46%
  YoY % 44.15% 22.27% 40.49% 10.96% 14.35% 64.50% -
  Horiz. % 516.83% 358.53% 293.23% 208.72% 188.11% 164.50% 100.00%
PBT 200,469 77,899 60,759 -4,932 22,911 27,924 21,797 44.70%
  YoY % 157.34% 28.21% 1,331.93% -121.53% -17.95% 28.11% -
  Horiz. % 919.71% 357.38% 278.75% -22.63% 105.11% 128.11% 100.00%
Tax -26,472 -33,357 -1,146 -35,259 -16,309 -415 2,149 -
  YoY % 20.64% -2,810.73% 96.75% -116.19% -3,829.88% -119.31% -
  Horiz. % -1,231.83% -1,552.21% -53.33% -1,640.72% -758.91% -19.31% 100.00%
NP 173,997 44,542 59,613 -40,191 6,602 27,509 23,946 39.13%
  YoY % 290.64% -25.28% 248.32% -708.77% -76.00% 14.88% -
  Horiz. % 726.62% 186.01% 248.95% -167.84% 27.57% 114.88% 100.00%
NP to SH 131,779 38,798 42,023 -28,679 5,964 27,044 21,649 35.09%
  YoY % 239.65% -7.67% 246.53% -580.87% -77.95% 24.92% -
  Horiz. % 608.71% 179.21% 194.11% -132.47% 27.55% 124.92% 100.00%
Tax Rate 13.21 % 42.82 % 1.89 % - % 71.18 % 1.49 % -9.86 % -
  YoY % -69.15% 2,165.61% 0.00% 0.00% 4,677.18% 115.11% -
  Horiz. % -133.98% -434.28% -19.17% 0.00% -721.91% -15.11% 100.00%
Total Cost 1,825,758 1,342,693 1,074,964 847,802 721,237 608,997 362,980 30.86%
  YoY % 35.98% 24.91% 26.79% 17.55% 18.43% 67.78% -
  Horiz. % 502.99% 369.91% 296.15% 233.57% 198.70% 167.78% 100.00%
Net Worth 1,647,237 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 25.06%
  YoY % -15.37% 33.26% 15.67% 30.61% -7.47% 143.02% -
  Horiz. % 383.12% 452.69% 339.70% 293.68% 224.86% 243.02% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 40,505 19,463 25,623 5,091 4,833 4,390 4,299 45.28%
  YoY % 108.11% -24.04% 403.26% 5.33% 10.11% 2.11% -
  Horiz. % 942.09% 452.69% 595.96% 118.42% 112.43% 102.11% 100.00%
Div Payout % 30.74 % 50.17 % 60.98 % - % 81.05 % 16.23 % 19.86 % 7.55%
  YoY % -38.73% -17.73% 0.00% 0.00% 399.38% -18.28% -
  Horiz. % 154.78% 252.62% 307.05% 0.00% 408.11% 81.72% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,647,237 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 25.06%
  YoY % -15.37% 33.26% 15.67% 30.61% -7.47% 143.02% -
  Horiz. % 383.12% 452.69% 339.70% 293.68% 224.86% 243.02% 100.00%
NOSH 2,700,389 1,297,591 854,126 509,157 483,394 439,025 429,956 35.79%
  YoY % 108.11% 51.92% 67.75% 5.33% 10.11% 2.11% -
  Horiz. % 628.06% 301.80% 198.65% 118.42% 112.43% 102.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.70 % 3.21 % 5.25 % -4.98 % 0.91 % 4.32 % 6.19 % 5.83%
  YoY % 171.03% -38.86% 205.42% -647.25% -78.94% -30.21% -
  Horiz. % 140.55% 51.86% 84.81% -80.45% 14.70% 69.79% 100.00%
ROE 8.00 % 1.99 % 2.88 % -2.27 % 0.62 % 2.59 % 5.04 % 8.00%
  YoY % 302.01% -30.90% 226.87% -466.13% -76.06% -48.61% -
  Horiz. % 158.73% 39.48% 57.14% -45.04% 12.30% 51.39% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 74.05 106.91 132.83 158.62 150.57 144.98 89.99 -3.19%
  YoY % -30.74% -19.51% -16.26% 5.35% 3.86% 61.11% -
  Horiz. % 82.29% 118.80% 147.61% 176.26% 167.32% 161.11% 100.00%
EPS 4.88 2.99 4.92 -5.58 1.23 6.16 5.25 -1.21%
  YoY % 63.21% -39.23% 188.17% -553.66% -80.03% 17.33% -
  Horiz. % 92.95% 56.95% 93.71% -106.29% 23.43% 117.33% 100.00%
DPS 1.50 1.50 3.00 1.00 1.00 1.00 1.00 6.98%
  YoY % 0.00% -50.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6100 1.5000 1.7100 2.4800 2.0000 2.3800 1.0000 -7.90%
  YoY % -59.33% -12.28% -31.05% 24.00% -15.97% 138.00% -
  Horiz. % 61.00% 150.00% 171.00% 248.00% 200.00% 238.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.52 34.35 28.10 20.00 18.02 15.76 9.58 31.46%
  YoY % 44.16% 22.24% 40.50% 10.99% 14.34% 64.51% -
  Horiz. % 516.91% 358.56% 293.32% 208.77% 188.10% 164.51% 100.00%
EPS 3.26 0.96 1.04 -0.71 0.15 0.67 0.54 34.90%
  YoY % 239.58% -7.69% 246.48% -573.33% -77.61% 24.07% -
  Horiz. % 603.70% 177.78% 192.59% -131.48% 27.78% 124.07% 100.00%
DPS 1.00 0.48 0.63 0.13 0.12 0.11 0.11 44.42%
  YoY % 108.33% -23.81% 384.62% 8.33% 9.09% 0.00% -
  Horiz. % 909.09% 436.36% 572.73% 118.18% 109.09% 100.00% 100.00%
NAPS 0.4079 0.4820 0.3617 0.3127 0.2394 0.2588 0.1065 25.06%
  YoY % -15.37% 33.26% 15.67% 30.62% -7.50% 143.00% -
  Horiz. % 383.00% 452.58% 339.62% 293.62% 224.79% 243.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 -
P/RPS 2.15 1.95 1.95 1.46 1.27 1.21 2.91 -4.92%
  YoY % 10.26% 0.00% 33.56% 14.96% 4.96% -58.42% -
  Horiz. % 73.88% 67.01% 67.01% 50.17% 43.64% 41.58% 100.00%
P/EPS 32.58 69.90 52.64 -41.19 154.81 28.57 52.03 -7.50%
  YoY % -53.39% 32.79% 227.80% -126.61% 441.86% -45.09% -
  Horiz. % 62.62% 134.35% 101.17% -79.17% 297.54% 54.91% 100.00%
EY 3.07 1.43 1.90 -2.43 0.65 3.50 1.92 8.13%
  YoY % 114.69% -24.74% 178.19% -473.85% -81.43% 82.29% -
  Horiz. % 159.90% 74.48% 98.96% -126.56% 33.85% 182.29% 100.00%
DY 0.94 0.72 1.16 0.43 0.52 0.57 0.38 16.28%
  YoY % 30.56% -37.93% 169.77% -17.31% -8.77% 50.00% -
  Horiz. % 247.37% 189.47% 305.26% 113.16% 136.84% 150.00% 100.00%
P/NAPS 2.61 1.39 1.51 0.94 0.96 0.74 2.62 -0.06%
  YoY % 87.77% -7.95% 60.64% -2.08% 29.73% -71.76% -
  Horiz. % 99.62% 53.05% 57.63% 35.88% 36.64% 28.24% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 -
P/RPS 3.17 2.01 2.21 1.45 1.17 1.32 2.39 4.82%
  YoY % 57.71% -9.05% 52.41% 23.93% -11.36% -44.77% -
  Horiz. % 132.64% 84.10% 92.47% 60.67% 48.95% 55.23% 100.00%
P/EPS 48.16 71.91 59.55 -40.83 142.65 31.17 42.70 2.02%
  YoY % -33.03% 20.76% 245.85% -128.62% 357.65% -27.00% -
  Horiz. % 112.79% 168.41% 139.46% -95.62% 334.07% 73.00% 100.00%
EY 2.08 1.39 1.68 -2.45 0.70 3.21 2.34 -1.94%
  YoY % 49.64% -17.26% 168.57% -450.00% -78.19% 37.18% -
  Horiz. % 88.89% 59.40% 71.79% -104.70% 29.91% 137.18% 100.00%
DY 0.64 0.70 1.02 0.43 0.57 0.52 0.47 5.28%
  YoY % -8.57% -31.37% 137.21% -24.56% 9.62% 10.64% -
  Horiz. % 136.17% 148.94% 217.02% 91.49% 121.28% 110.64% 100.00%
P/NAPS 3.85 1.43 1.71 0.93 0.88 0.81 2.15 10.19%
  YoY % 169.23% -16.37% 83.87% 5.68% 8.64% -62.33% -
  Horiz. % 179.07% 66.51% 79.53% 43.26% 40.93% 37.67% 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  1006 

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+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers