Highlights

[PMETAL] YoY TTM Result on 2012-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -4.33%    YoY -     10.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,166,395 3,499,389 2,856,560 2,265,620 1,919,161 1,485,451 1,050,884 25.79%
  YoY % 19.06% 22.50% 26.08% 18.05% 29.20% 41.35% -
  Horiz. % 396.47% 332.99% 271.82% 215.59% 182.62% 141.35% 100.00%
PBT 290,085 163,409 105,568 114,736 111,744 95,110 7,673 83.15%
  YoY % 77.52% 54.79% -7.99% 2.68% 17.49% 1,139.54% -
  Horiz. % 3,780.59% 2,129.66% 1,375.84% 1,495.32% 1,456.33% 1,239.54% 100.00%
Tax -34,804 -100,678 119,077 -16,604 -22,324 -15,943 -26,850 4.42%
  YoY % 65.43% -184.55% 817.16% 25.62% -40.02% 40.62% -
  Horiz. % 129.62% 374.96% -443.49% 61.84% 83.14% 59.38% 100.00%
NP 255,281 62,731 224,645 98,132 89,420 79,167 -19,177 -
  YoY % 306.95% -72.08% 128.92% 9.74% 12.95% 512.82% -
  Horiz. % -1,331.18% -327.12% -1,171.43% -511.72% -466.29% -412.82% 100.00%
NP to SH 192,539 57,729 187,344 89,018 80,624 69,376 -11,845 -
  YoY % 233.52% -69.19% 110.46% 10.41% 16.21% 685.70% -
  Horiz. % -1,625.49% -487.37% -1,581.63% -751.52% -680.66% -585.70% 100.00%
Tax Rate 12.00 % 61.61 % -112.80 % 14.47 % 19.98 % 16.76 % 349.93 % -42.99%
  YoY % -80.52% 154.62% -879.54% -27.58% 19.21% -95.21% -
  Horiz. % 3.43% 17.61% -32.24% 4.14% 5.71% 4.79% 100.00%
Total Cost 3,911,114 3,436,658 2,631,915 2,167,488 1,829,741 1,406,284 1,070,061 24.10%
  YoY % 13.81% 30.58% 21.43% 18.46% 30.11% 31.42% -
  Horiz. % 365.50% 321.16% 245.96% 202.56% 170.99% 131.42% 100.00%
Net Worth 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 19.17%
  YoY % 21.35% 30.39% 23.95% 26.30% 12.57% 2.79% -
  Horiz. % 286.62% 236.20% 181.14% 146.14% 115.71% 102.79% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 97,004 61,760 14,366 8,790 8,654 7,330 6,380 57.36%
  YoY % 57.06% 329.89% 63.44% 1.57% 18.07% 14.89% -
  Horiz. % 1,520.32% 967.96% 225.17% 137.77% 135.64% 114.89% 100.00%
Div Payout % 50.38 % 106.98 % 7.67 % 9.87 % 10.73 % 10.57 % - % -
  YoY % -52.91% 1,294.78% -22.29% -8.01% 1.51% 0.00% -
  Horiz. % 476.63% 1,012.11% 72.56% 93.38% 101.51% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 722,647 19.17%
  YoY % 21.35% 30.39% 23.95% 26.30% 12.57% 2.79% -
  Horiz. % 286.62% 236.20% 181.14% 146.14% 115.71% 102.79% 100.00%
NOSH 1,294,554 518,807 507,367 440,022 435,505 367,729 364,973 23.48%
  YoY % 149.53% 2.25% 15.30% 1.04% 18.43% 0.76% -
  Horiz. % 354.70% 142.15% 139.01% 120.56% 119.33% 100.76% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.13 % 1.79 % 7.86 % 4.33 % 4.66 % 5.33 % -1.82 % -
  YoY % 242.46% -77.23% 81.52% -7.08% -12.57% 392.86% -
  Horiz. % -336.81% -98.35% -431.87% -237.91% -256.04% -292.86% 100.00%
ROE 9.30 % 3.38 % 14.31 % 8.43 % 9.64 % 9.34 % -1.64 % -
  YoY % 175.15% -76.38% 69.75% -12.55% 3.21% 669.51% -
  Horiz. % -567.07% -206.10% -872.56% -514.02% -587.80% -569.51% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 321.84 674.51 563.02 514.89 440.67 403.95 287.93 1.87%
  YoY % -52.29% 19.80% 9.35% 16.84% 9.09% 40.29% -
  Horiz. % 111.78% 234.26% 195.54% 178.82% 153.05% 140.29% 100.00%
EPS 14.87 11.13 36.92 20.23 18.51 18.87 -3.25 -
  YoY % 33.60% -69.85% 82.50% 9.29% -1.91% 680.62% -
  Horiz. % -457.54% -342.46% -1,136.00% -622.46% -569.54% -580.62% 100.00%
DPS 7.49 12.00 2.83 2.00 2.00 2.00 1.75 27.41%
  YoY % -37.58% 324.03% 41.50% 0.00% 0.00% 14.29% -
  Horiz. % 428.00% 685.71% 161.71% 114.29% 114.29% 114.29% 100.00%
NAPS 1.6000 3.2900 2.5800 2.4000 1.9200 2.0200 1.9800 -3.49%
  YoY % -51.37% 27.52% 7.50% 25.00% -4.95% 2.02% -
  Horiz. % 80.81% 166.16% 130.30% 121.21% 96.97% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,202
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 103.33 86.79 70.84 56.19 47.60 36.84 26.06 25.79%
  YoY % 19.06% 22.52% 26.07% 18.05% 29.21% 41.37% -
  Horiz. % 396.51% 333.04% 271.83% 215.62% 182.66% 141.37% 100.00%
EPS 4.78 1.43 4.65 2.21 2.00 1.72 -0.29 -
  YoY % 234.27% -69.25% 110.41% 10.50% 16.28% 693.10% -
  Horiz. % -1,648.28% -493.10% -1,603.45% -762.07% -689.66% -593.10% 100.00%
DPS 2.41 1.53 0.36 0.22 0.21 0.18 0.16 57.12%
  YoY % 57.52% 325.00% 63.64% 4.76% 16.67% 12.50% -
  Horiz. % 1,506.25% 956.25% 225.00% 137.50% 131.25% 112.50% 100.00%
NAPS 0.5137 0.4233 0.3246 0.2619 0.2074 0.1842 0.1792 19.18%
  YoY % 21.36% 30.41% 23.94% 26.28% 12.59% 2.79% -
  Horiz. % 286.66% 236.22% 181.14% 146.15% 115.74% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.6000 3.9300 2.3300 1.8400 2.2100 1.3300 1.0800 -
P/RPS 0.81 0.58 0.41 0.36 0.50 0.33 0.38 13.44%
  YoY % 39.66% 41.46% 13.89% -28.00% 51.52% -13.16% -
  Horiz. % 213.16% 152.63% 107.89% 94.74% 131.58% 86.84% 100.00%
P/EPS 17.48 35.32 6.31 9.10 11.94 7.05 -33.28 -
  YoY % -50.51% 459.75% -30.66% -23.79% 69.36% 121.18% -
  Horiz. % -52.52% -106.13% -18.96% -27.34% -35.88% -21.18% 100.00%
EY 5.72 2.83 15.85 10.99 8.38 14.18 -3.01 -
  YoY % 102.12% -82.15% 44.22% 31.15% -40.90% 571.10% -
  Horiz. % -190.03% -94.02% -526.58% -365.12% -278.41% -471.10% 100.00%
DY 2.88 3.05 1.22 1.09 0.90 1.50 1.62 10.06%
  YoY % -5.57% 150.00% 11.93% 21.11% -40.00% -7.41% -
  Horiz. % 177.78% 188.27% 75.31% 67.28% 55.56% 92.59% 100.00%
P/NAPS 1.62 1.19 0.90 0.77 1.15 0.66 0.55 19.72%
  YoY % 36.13% 32.22% 16.88% -33.04% 74.24% 20.00% -
  Horiz. % 294.55% 216.36% 163.64% 140.00% 209.09% 120.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 -
Price 1.8500 6.1000 2.0200 1.7000 1.8900 1.3900 1.2000 -
P/RPS 0.57 0.90 0.36 0.33 0.43 0.34 0.42 5.22%
  YoY % -36.67% 150.00% 9.09% -23.26% 26.47% -19.05% -
  Horiz. % 135.71% 214.29% 85.71% 78.57% 102.38% 80.95% 100.00%
P/EPS 12.44 54.82 5.47 8.40 10.21 7.37 -36.97 -
  YoY % -77.31% 902.19% -34.88% -17.73% 38.53% 119.94% -
  Horiz. % -33.65% -148.28% -14.80% -22.72% -27.62% -19.94% 100.00%
EY 8.04 1.82 18.28 11.90 9.80 13.57 -2.70 -
  YoY % 341.76% -90.04% 53.61% 21.43% -27.78% 602.59% -
  Horiz. % -297.78% -67.41% -677.04% -440.74% -362.96% -502.59% 100.00%
DY 4.05 1.97 1.40 1.18 1.06 1.44 1.46 18.53%
  YoY % 105.58% 40.71% 18.64% 11.32% -26.39% -1.37% -
  Horiz. % 277.40% 134.93% 95.89% 80.82% 72.60% 98.63% 100.00%
P/NAPS 1.16 1.85 0.78 0.71 0.98 0.69 0.61 11.30%
  YoY % -37.30% 137.18% 9.86% -27.55% 42.03% 13.11% -
  Horiz. % 190.16% 303.28% 127.87% 116.39% 160.66% 113.11% 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.
 


 

245  419  478  738 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 0.81+0.07 
 HSI-C5P 0.225-0.02 
 EKOVEST 0.83-0.01 
 HSI-H6P 0.34+0.02 
 IWCITY 0.995+0.005 
 INARI 1.46-0.11 
 LAMBO 0.06-0.005 
 MYEG 1.44-0.04 
 ECONBHD 0.725-0.005 
 MTRONIC-WA 0.0250.00 
Partners & Brokers