Highlights

[PMETAL] YoY Quarter Result on 2014-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     197.74%    YoY -     11.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,934,224 1,289,985 1,055,860 897,105 724,243 525,061 471,586 26.49%
  YoY % 49.94% 22.17% 17.70% 23.87% 37.94% 11.34% -
  Horiz. % 410.15% 273.54% 223.90% 190.23% 153.58% 111.34% 100.00%
PBT 199,330 137,237 70,157 36,389 35,320 32,766 33,223 34.76%
  YoY % 45.25% 95.61% 92.80% 3.03% 7.79% -1.38% -
  Horiz. % 599.98% 413.08% 211.17% 109.53% 106.31% 98.62% 100.00%
Tax -14,168 -14,055 -12,946 -8,956 -8,242 -6,599 -8,847 8.16%
  YoY % -0.80% -8.57% -44.55% -8.66% -24.90% 25.41% -
  Horiz. % 160.14% 158.87% 146.33% 101.23% 93.16% 74.59% 100.00%
NP 185,162 123,182 57,211 27,433 27,078 26,167 24,376 40.16%
  YoY % 50.32% 115.31% 108.55% 1.31% 3.48% 7.35% -
  Horiz. % 759.61% 505.34% 234.70% 112.54% 111.08% 107.35% 100.00%
NP to SH 148,049 94,558 43,137 28,031 25,246 22,613 21,489 37.90%
  YoY % 56.57% 119.20% 53.89% 11.03% 11.64% 5.23% -
  Horiz. % 688.95% 440.03% 200.74% 130.44% 117.48% 105.23% 100.00%
Tax Rate 7.11 % 10.24 % 18.45 % 24.61 % 23.34 % 20.14 % 26.63 % -19.74%
  YoY % -30.57% -44.50% -25.03% 5.44% 15.89% -24.37% -
  Horiz. % 26.70% 38.45% 69.28% 92.41% 87.65% 75.63% 100.00%
Total Cost 1,749,062 1,166,803 998,649 869,672 697,165 498,894 447,210 25.49%
  YoY % 49.90% 16.84% 14.83% 24.74% 39.74% 11.56% -
  Horiz. % 391.11% 260.91% 223.31% 194.47% 155.89% 111.56% 100.00%
Net Worth 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 16.40%
  YoY % -5.35% 11.84% 50.76% -0.10% 23.29% 26.64% -
  Horiz. % 248.92% 262.99% 235.15% 155.98% 156.13% 126.64% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 55,657 38,966 36,148 25,575 - - - -
  YoY % 42.84% 7.80% 41.34% 0.00% 0.00% 0.00% -
  Horiz. % 217.62% 152.36% 141.34% 100.00% - - -
Div Payout % 37.59 % 41.21 % 83.80 % 91.24 % - % - % - % -
  YoY % -8.78% -50.82% -8.15% 0.00% 0.00% 0.00% -
  Horiz. % 41.20% 45.17% 91.85% 100.00% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 16.40%
  YoY % -5.35% 11.84% 50.76% -0.10% 23.29% 26.64% -
  Horiz. % 248.92% 262.99% 235.15% 155.98% 156.13% 126.64% 100.00%
NOSH 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 431,506 43.09%
  YoY % 185.67% 7.80% 135.56% 0.70% 15.46% 1.95% -
  Horiz. % 859.90% 301.01% 279.24% 118.54% 117.72% 101.95% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.57 % 9.55 % 5.42 % 3.06 % 3.74 % 4.98 % 5.17 % 10.80%
  YoY % 0.21% 76.20% 77.12% -18.18% -24.90% -3.68% -
  Horiz. % 185.11% 184.72% 104.84% 59.19% 72.34% 96.32% 100.00%
ROE 7.25 % 4.39 % 2.24 % 2.19 % 1.97 % 2.18 % 2.62 % 18.47%
  YoY % 65.15% 95.98% 2.28% 11.17% -9.63% -16.79% -
  Horiz. % 276.72% 167.56% 85.50% 83.59% 75.19% 83.21% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 52.13 99.32 87.63 175.38 142.58 119.35 109.29 -11.60%
  YoY % -47.51% 13.34% -50.03% 23.00% 19.46% 9.20% -
  Horiz. % 47.70% 90.88% 80.18% 160.47% 130.46% 109.20% 100.00%
EPS 3.99 7.28 3.58 5.48 4.97 5.14 4.98 -3.62%
  YoY % -45.19% 103.35% -34.67% 10.26% -3.31% 3.21% -
  Horiz. % 80.12% 146.18% 71.89% 110.04% 99.80% 103.21% 100.00%
DPS 1.50 3.00 3.00 5.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% -40.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 60.00% 60.00% 100.00% - - -
NAPS 0.5500 1.6600 1.6000 2.5000 2.5200 2.3600 1.9000 -18.65%
  YoY % -66.87% 3.75% -36.00% -0.79% 6.78% 24.21% -
  Horiz. % 28.95% 87.37% 84.21% 131.58% 132.63% 124.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 47.90 31.95 26.15 22.22 17.94 13.00 11.68 26.49%
  YoY % 49.92% 22.18% 17.69% 23.86% 38.00% 11.30% -
  Horiz. % 410.10% 273.54% 223.89% 190.24% 153.60% 111.30% 100.00%
EPS 3.67 2.34 1.07 0.69 0.63 0.56 0.53 38.02%
  YoY % 56.84% 118.69% 55.07% 9.52% 12.50% 5.66% -
  Horiz. % 692.45% 441.51% 201.89% 130.19% 118.87% 105.66% 100.00%
DPS 1.38 0.96 0.90 0.63 0.00 0.00 0.00 -
  YoY % 43.75% 6.67% 42.86% 0.00% 0.00% 0.00% -
  Horiz. % 219.05% 152.38% 142.86% 100.00% - - -
NAPS 0.5054 0.5339 0.4774 0.3167 0.3170 0.2571 0.2030 16.40%
  YoY % -5.34% 11.83% 50.74% -0.09% 23.30% 26.65% -
  Horiz. % 248.97% 263.00% 235.17% 156.01% 156.16% 126.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.6500 2.6500 3.3100 2.2600 1.7600 2.0600 2.3300 -
P/RPS 5.08 2.67 3.78 1.29 1.23 1.73 2.13 15.57%
  YoY % 90.26% -29.37% 193.02% 4.88% -28.90% -18.78% -
  Horiz. % 238.50% 125.35% 177.46% 60.56% 57.75% 81.22% 100.00%
P/EPS 66.42 36.40 92.46 41.24 35.41 40.08 46.79 6.01%
  YoY % 82.47% -60.63% 124.20% 16.46% -11.65% -14.34% -
  Horiz. % 141.95% 77.79% 197.61% 88.14% 75.68% 85.66% 100.00%
EY 1.51 2.75 1.08 2.42 2.82 2.50 2.14 -5.64%
  YoY % -45.09% 154.63% -55.37% -14.18% 12.80% 16.82% -
  Horiz. % 70.56% 128.50% 50.47% 113.08% 131.78% 116.82% 100.00%
DY 0.57 1.13 0.91 2.21 0.00 0.00 0.00 -
  YoY % -49.56% 24.18% -58.82% 0.00% 0.00% 0.00% -
  Horiz. % 25.79% 51.13% 41.18% 100.00% - - -
P/NAPS 4.82 1.60 2.07 0.90 0.70 0.87 1.23 25.54%
  YoY % 201.25% -22.71% 130.00% 28.57% -19.54% -29.27% -
  Horiz. % 391.87% 130.08% 168.29% 73.17% 56.91% 70.73% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 30/05/11 -
Price 2.7400 2.9400 2.8500 3.5500 2.3400 1.8700 2.3600 -
P/RPS 5.26 2.96 3.25 2.02 1.64 1.57 2.16 15.97%
  YoY % 77.70% -8.92% 60.89% 23.17% 4.46% -27.31% -
  Horiz. % 243.52% 137.04% 150.46% 93.52% 75.93% 72.69% 100.00%
P/EPS 68.67 40.38 79.61 64.78 47.08 36.38 47.39 6.37%
  YoY % 70.06% -49.28% 22.89% 37.60% 29.41% -23.23% -
  Horiz. % 144.90% 85.21% 167.99% 136.70% 99.35% 76.77% 100.00%
EY 1.46 2.48 1.26 1.54 2.12 2.75 2.11 -5.95%
  YoY % -41.13% 96.83% -18.18% -27.36% -22.91% 30.33% -
  Horiz. % 69.19% 117.54% 59.72% 72.99% 100.47% 130.33% 100.00%
DY 0.55 1.02 1.05 1.41 0.00 0.00 0.00 -
  YoY % -46.08% -2.86% -25.53% 0.00% 0.00% 0.00% -
  Horiz. % 39.01% 72.34% 74.47% 100.00% - - -
P/NAPS 4.98 1.77 1.78 1.42 0.93 0.79 1.24 26.05%
  YoY % 181.36% -0.56% 25.35% 52.69% 17.72% -36.29% -
  Horiz. % 401.61% 142.74% 143.55% 114.52% 75.00% 63.71% 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.
 


 

279  252  598  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers