Highlights

[PMETAL] YoY TTM Result on 2013-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     0.44%    YoY -     110.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,279,299 4,166,395 3,499,389 2,856,560 2,265,620 1,919,161 1,485,451 23.51%
  YoY % 26.71% 19.06% 22.50% 26.08% 18.05% 29.20% -
  Horiz. % 355.40% 280.48% 235.58% 192.30% 152.52% 129.20% 100.00%
PBT 456,605 290,085 163,409 105,568 114,736 111,744 95,110 29.85%
  YoY % 57.40% 77.52% 54.79% -7.99% 2.68% 17.49% -
  Horiz. % 480.08% 305.00% 171.81% 111.00% 120.64% 117.49% 100.00%
Tax -78,758 -34,804 -100,678 119,077 -16,604 -22,324 -15,943 30.47%
  YoY % -126.29% 65.43% -184.55% 817.16% 25.62% -40.02% -
  Horiz. % 494.00% 218.30% 631.49% -746.89% 104.15% 140.02% 100.00%
NP 377,847 255,281 62,731 224,645 98,132 89,420 79,167 29.73%
  YoY % 48.01% 306.95% -72.08% 128.92% 9.74% 12.95% -
  Horiz. % 477.28% 322.46% 79.24% 283.76% 123.96% 112.95% 100.00%
NP to SH 308,939 192,539 57,729 187,344 89,018 80,624 69,376 28.24%
  YoY % 60.46% 233.52% -69.19% 110.46% 10.41% 16.21% -
  Horiz. % 445.31% 277.53% 83.21% 270.04% 128.31% 116.21% 100.00%
Tax Rate 17.25 % 12.00 % 61.61 % -112.80 % 14.47 % 19.98 % 16.76 % 0.48%
  YoY % 43.75% -80.52% 154.62% -879.54% -27.58% 19.21% -
  Horiz. % 102.92% 71.60% 367.60% -673.03% 86.34% 119.21% 100.00%
Total Cost 4,901,452 3,911,114 3,436,658 2,631,915 2,167,488 1,829,741 1,406,284 23.11%
  YoY % 25.32% 13.81% 30.58% 21.43% 18.46% 30.11% -
  Horiz. % 348.54% 278.12% 244.38% 187.15% 154.13% 130.11% 100.00%
Net Worth 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 19.90%
  YoY % 6.66% 21.35% 30.39% 23.95% 26.30% 12.57% -
  Horiz. % 297.43% 278.84% 229.79% 176.22% 142.17% 112.57% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 116,916 97,004 61,760 14,366 8,790 8,654 7,330 58.59%
  YoY % 20.53% 57.06% 329.89% 63.44% 1.57% 18.07% -
  Horiz. % 1,594.97% 1,323.32% 842.54% 195.99% 119.92% 118.07% 100.00%
Div Payout % 37.84 % 50.38 % 106.98 % 7.67 % 9.87 % 10.73 % 10.57 % 23.66%
  YoY % -24.89% -52.91% 1,294.78% -22.29% -8.01% 1.51% -
  Horiz. % 357.99% 476.63% 1,012.11% 72.56% 93.38% 101.51% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 742,813 19.90%
  YoY % 6.66% 21.35% 30.39% 23.95% 26.30% 12.57% -
  Horiz. % 297.43% 278.84% 229.79% 176.22% 142.17% 112.57% 100.00%
NOSH 1,299,599 1,294,554 518,807 507,367 440,022 435,505 367,729 23.39%
  YoY % 0.39% 149.53% 2.25% 15.30% 1.04% 18.43% -
  Horiz. % 353.41% 352.04% 141.08% 137.97% 119.66% 118.43% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.16 % 6.13 % 1.79 % 7.86 % 4.33 % 4.66 % 5.33 % 5.04%
  YoY % 16.80% 242.46% -77.23% 81.52% -7.08% -12.57% -
  Horiz. % 134.33% 115.01% 33.58% 147.47% 81.24% 87.43% 100.00%
ROE 13.98 % 9.30 % 3.38 % 14.31 % 8.43 % 9.64 % 9.34 % 6.95%
  YoY % 50.32% 175.15% -76.38% 69.75% -12.55% 3.21% -
  Horiz. % 149.68% 99.57% 36.19% 153.21% 90.26% 103.21% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 406.23 321.84 674.51 563.02 514.89 440.67 403.95 0.09%
  YoY % 26.22% -52.29% 19.80% 9.35% 16.84% 9.09% -
  Horiz. % 100.56% 79.67% 166.98% 139.38% 127.46% 109.09% 100.00%
EPS 23.77 14.87 11.13 36.92 20.23 18.51 18.87 3.92%
  YoY % 59.85% 33.60% -69.85% 82.50% 9.29% -1.91% -
  Horiz. % 125.97% 78.80% 58.98% 195.65% 107.21% 98.09% 100.00%
DPS 9.00 7.49 12.00 2.83 2.00 2.00 2.00 28.46%
  YoY % 20.16% -37.58% 324.03% 41.50% 0.00% 0.00% -
  Horiz. % 450.00% 374.50% 600.00% 141.50% 100.00% 100.00% 100.00%
NAPS 1.7000 1.6000 3.2900 2.5800 2.4000 1.9200 2.0200 -2.83%
  YoY % 6.25% -51.37% 27.52% 7.50% 25.00% -4.95% -
  Horiz. % 84.16% 79.21% 162.87% 127.72% 118.81% 95.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,431
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 130.92 103.32 86.78 70.84 56.18 47.59 36.84 23.51%
  YoY % 26.71% 19.06% 22.50% 26.09% 18.05% 29.18% -
  Horiz. % 355.37% 280.46% 235.56% 192.29% 152.50% 129.18% 100.00%
EPS 7.66 4.77 1.43 4.65 2.21 2.00 1.72 28.24%
  YoY % 60.59% 233.57% -69.25% 110.41% 10.50% 16.28% -
  Horiz. % 445.35% 277.33% 83.14% 270.35% 128.49% 116.28% 100.00%
DPS 2.90 2.41 1.53 0.36 0.22 0.21 0.18 58.86%
  YoY % 20.33% 57.52% 325.00% 63.64% 4.76% 16.67% -
  Horiz. % 1,611.11% 1,338.89% 850.00% 200.00% 122.22% 116.67% 100.00%
NAPS 0.5479 0.5137 0.4233 0.3246 0.2619 0.2074 0.1842 19.90%
  YoY % 6.66% 21.36% 30.41% 23.94% 26.28% 12.59% -
  Horiz. % 297.45% 278.88% 229.80% 176.22% 142.18% 112.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.6800 2.6000 3.9300 2.3300 1.8400 2.2100 1.3300 -
P/RPS 0.91 0.81 0.58 0.41 0.36 0.50 0.33 18.40%
  YoY % 12.35% 39.66% 41.46% 13.89% -28.00% 51.52% -
  Horiz. % 275.76% 245.45% 175.76% 124.24% 109.09% 151.52% 100.00%
P/EPS 15.48 17.48 35.32 6.31 9.10 11.94 7.05 13.99%
  YoY % -11.44% -50.51% 459.75% -30.66% -23.79% 69.36% -
  Horiz. % 219.57% 247.94% 500.99% 89.50% 129.08% 169.36% 100.00%
EY 6.46 5.72 2.83 15.85 10.99 8.38 14.18 -12.27%
  YoY % 12.94% 102.12% -82.15% 44.22% 31.15% -40.90% -
  Horiz. % 45.56% 40.34% 19.96% 111.78% 77.50% 59.10% 100.00%
DY 2.45 2.88 3.05 1.22 1.09 0.90 1.50 8.51%
  YoY % -14.93% -5.57% 150.00% 11.93% 21.11% -40.00% -
  Horiz. % 163.33% 192.00% 203.33% 81.33% 72.67% 60.00% 100.00%
P/NAPS 2.16 1.62 1.19 0.90 0.77 1.15 0.66 21.83%
  YoY % 33.33% 36.13% 32.22% 16.88% -33.04% 74.24% -
  Horiz. % 327.27% 245.45% 180.30% 136.36% 116.67% 174.24% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 -
Price 4.3000 1.8500 6.1000 2.0200 1.7000 1.8900 1.3900 -
P/RPS 1.06 0.57 0.90 0.36 0.33 0.43 0.34 20.85%
  YoY % 85.96% -36.67% 150.00% 9.09% -23.26% 26.47% -
  Horiz. % 311.76% 167.65% 264.71% 105.88% 97.06% 126.47% 100.00%
P/EPS 18.09 12.44 54.82 5.47 8.40 10.21 7.37 16.13%
  YoY % 45.42% -77.31% 902.19% -34.88% -17.73% 38.53% -
  Horiz. % 245.45% 168.79% 743.83% 74.22% 113.98% 138.53% 100.00%
EY 5.53 8.04 1.82 18.28 11.90 9.80 13.57 -13.88%
  YoY % -31.22% 341.76% -90.04% 53.61% 21.43% -27.78% -
  Horiz. % 40.75% 59.25% 13.41% 134.71% 87.69% 72.22% 100.00%
DY 2.09 4.05 1.97 1.40 1.18 1.06 1.44 6.40%
  YoY % -48.40% 105.58% 40.71% 18.64% 11.32% -26.39% -
  Horiz. % 145.14% 281.25% 136.81% 97.22% 81.94% 73.61% 100.00%
P/NAPS 2.53 1.16 1.85 0.78 0.71 0.98 0.69 24.15%
  YoY % 118.10% -37.30% 137.18% 9.86% -27.55% 42.03% -
  Horiz. % 366.67% 168.12% 268.12% 113.04% 102.90% 142.03% 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.
 


 

357  292  522  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.255+0.01 
 HSI-H6Q 0.30+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 FOCUS 0.16+0.015 
 SAPNRG 0.315+0.005 
 LAMBO 0.065+0.005 
 BJLAND 0.195+0.005 
 REACH 0.195-0.015 
Partners & Brokers