Highlights

[PMETAL] YoY TTM Result on 2014-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     225.34%    YoY -     -69.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 7,836,911 5,279,299 4,166,395 3,499,389 2,856,560 2,265,620 1,919,161 26.40%
  YoY % 48.45% 26.71% 19.06% 22.50% 26.08% 18.05% -
  Horiz. % 408.35% 275.08% 217.09% 182.34% 148.84% 118.05% 100.00%
PBT 761,710 456,605 290,085 163,409 105,568 114,736 111,744 37.66%
  YoY % 66.82% 57.40% 77.52% 54.79% -7.99% 2.68% -
  Horiz. % 681.66% 408.62% 259.60% 146.24% 94.47% 102.68% 100.00%
Tax -70,925 -78,758 -34,804 -100,678 119,077 -16,604 -22,324 21.23%
  YoY % 9.95% -126.29% 65.43% -184.55% 817.16% 25.62% -
  Horiz. % 317.71% 352.80% 155.90% 450.99% -533.40% 74.38% 100.00%
NP 690,785 377,847 255,281 62,731 224,645 98,132 89,420 40.56%
  YoY % 82.82% 48.01% 306.95% -72.08% 128.92% 9.74% -
  Horiz. % 772.52% 422.55% 285.49% 70.15% 251.22% 109.74% 100.00%
NP to SH 553,038 308,939 192,539 57,729 187,344 89,018 80,624 37.80%
  YoY % 79.01% 60.46% 233.52% -69.19% 110.46% 10.41% -
  Horiz. % 685.95% 383.18% 238.81% 71.60% 232.37% 110.41% 100.00%
Tax Rate 9.31 % 17.25 % 12.00 % 61.61 % -112.80 % 14.47 % 19.98 % -11.94%
  YoY % -46.03% 43.75% -80.52% 154.62% -879.54% -27.58% -
  Horiz. % 46.60% 86.34% 60.06% 308.36% -564.56% 72.42% 100.00%
Total Cost 7,146,126 4,901,452 3,911,114 3,436,658 2,631,915 2,167,488 1,829,741 25.47%
  YoY % 45.80% 25.32% 13.81% 30.58% 21.43% 18.46% -
  Horiz. % 390.55% 267.88% 213.75% 187.82% 143.84% 118.46% 100.00%
Net Worth 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.50%
  YoY % -5.32% 6.66% 21.35% 30.39% 23.95% 26.30% -
  Horiz. % 250.18% 264.22% 247.71% 204.13% 156.55% 126.30% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 165,257 116,916 97,004 61,760 14,366 8,790 8,654 63.41%
  YoY % 41.35% 20.53% 57.06% 329.89% 63.44% 1.57% -
  Horiz. % 1,909.48% 1,350.92% 1,120.84% 713.62% 166.00% 101.57% 100.00%
Div Payout % 29.88 % 37.84 % 50.38 % 106.98 % 7.67 % 9.87 % 10.73 % 18.59%
  YoY % -21.04% -24.89% -52.91% 1,294.78% -22.29% -8.01% -
  Horiz. % 278.47% 352.66% 469.52% 997.02% 71.48% 91.99% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.50%
  YoY % -5.32% 6.66% 21.35% 30.39% 23.95% 26.30% -
  Horiz. % 250.18% 264.22% 247.71% 204.13% 156.55% 126.30% 100.00%
NOSH 3,735,522 1,299,599 1,294,554 518,807 507,367 440,022 435,505 43.03%
  YoY % 187.44% 0.39% 149.53% 2.25% 15.30% 1.04% -
  Horiz. % 857.74% 298.41% 297.25% 119.13% 116.50% 101.04% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.81 % 7.16 % 6.13 % 1.79 % 7.86 % 4.33 % 4.66 % 11.19%
  YoY % 23.04% 16.80% 242.46% -77.23% 81.52% -7.08% -
  Horiz. % 189.06% 153.65% 131.55% 38.41% 168.67% 92.92% 100.00%
ROE 26.44 % 13.98 % 9.30 % 3.38 % 14.31 % 8.43 % 9.64 % 18.29%
  YoY % 89.13% 50.32% 175.15% -76.38% 69.75% -12.55% -
  Horiz. % 274.27% 145.02% 96.47% 35.06% 148.44% 87.45% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 209.79 406.23 321.84 674.51 563.02 514.89 440.67 -11.63%
  YoY % -48.36% 26.22% -52.29% 19.80% 9.35% 16.84% -
  Horiz. % 47.61% 92.18% 73.03% 153.06% 127.76% 116.84% 100.00%
EPS 14.80 23.77 14.87 11.13 36.92 20.23 18.51 -3.66%
  YoY % -37.74% 59.85% 33.60% -69.85% 82.50% 9.29% -
  Horiz. % 79.96% 128.42% 80.33% 60.13% 199.46% 109.29% 100.00%
DPS 4.42 9.00 7.49 12.00 2.83 2.00 2.00 14.12%
  YoY % -50.89% 20.16% -37.58% 324.03% 41.50% 0.00% -
  Horiz. % 221.00% 450.00% 374.50% 600.00% 141.50% 100.00% 100.00%
NAPS 0.5600 1.7000 1.6000 3.2900 2.5800 2.4000 1.9200 -18.55%
  YoY % -67.06% 6.25% -51.37% 27.52% 7.50% 25.00% -
  Horiz. % 29.17% 88.54% 83.33% 171.35% 134.38% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 194.77 131.21 103.55 86.97 70.99 56.31 47.70 26.40%
  YoY % 48.44% 26.71% 19.06% 22.51% 26.07% 18.05% -
  Horiz. % 408.32% 275.07% 217.09% 182.33% 148.83% 118.05% 100.00%
EPS 13.74 7.68 4.79 1.43 4.66 2.21 2.00 37.84%
  YoY % 78.91% 60.33% 234.97% -69.31% 110.86% 10.50% -
  Horiz. % 687.00% 384.00% 239.50% 71.50% 233.00% 110.50% 100.00%
DPS 4.11 2.91 2.41 1.53 0.36 0.22 0.22 62.82%
  YoY % 41.24% 20.75% 57.52% 325.00% 63.64% 0.00% -
  Horiz. % 1,868.18% 1,322.73% 1,095.45% 695.45% 163.64% 100.00% 100.00%
NAPS 0.5199 0.5491 0.5148 0.4242 0.3253 0.2625 0.2078 16.50%
  YoY % -5.32% 6.66% 21.36% 30.40% 23.92% 26.32% -
  Horiz. % 250.19% 264.24% 247.74% 204.14% 156.54% 126.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.6800 3.6800 2.6000 3.9300 2.3300 1.8400 2.2100 -
P/RPS 1.28 0.91 0.81 0.58 0.41 0.36 0.50 16.94%
  YoY % 40.66% 12.35% 39.66% 41.46% 13.89% -28.00% -
  Horiz. % 256.00% 182.00% 162.00% 116.00% 82.00% 72.00% 100.00%
P/EPS 18.10 15.48 17.48 35.32 6.31 9.10 11.94 7.17%
  YoY % 16.93% -11.44% -50.51% 459.75% -30.66% -23.79% -
  Horiz. % 151.59% 129.65% 146.40% 295.81% 52.85% 76.21% 100.00%
EY 5.52 6.46 5.72 2.83 15.85 10.99 8.38 -6.72%
  YoY % -14.55% 12.94% 102.12% -82.15% 44.22% 31.15% -
  Horiz. % 65.87% 77.09% 68.26% 33.77% 189.14% 131.15% 100.00%
DY 1.65 2.45 2.88 3.05 1.22 1.09 0.90 10.62%
  YoY % -32.65% -14.93% -5.57% 150.00% 11.93% 21.11% -
  Horiz. % 183.33% 272.22% 320.00% 338.89% 135.56% 121.11% 100.00%
P/NAPS 4.79 2.16 1.62 1.19 0.90 0.77 1.15 26.82%
  YoY % 121.76% 33.33% 36.13% 32.22% 16.88% -33.04% -
  Horiz. % 416.52% 187.83% 140.87% 103.48% 78.26% 66.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 -
Price 3.2900 4.3000 1.8500 6.1000 2.0200 1.7000 1.8900 -
P/RPS 1.57 1.06 0.57 0.90 0.36 0.33 0.43 24.07%
  YoY % 48.11% 85.96% -36.67% 150.00% 9.09% -23.26% -
  Horiz. % 365.12% 246.51% 132.56% 209.30% 83.72% 76.74% 100.00%
P/EPS 22.22 18.09 12.44 54.82 5.47 8.40 10.21 13.82%
  YoY % 22.83% 45.42% -77.31% 902.19% -34.88% -17.73% -
  Horiz. % 217.63% 177.18% 121.84% 536.92% 53.57% 82.27% 100.00%
EY 4.50 5.53 8.04 1.82 18.28 11.90 9.80 -12.16%
  YoY % -18.63% -31.22% 341.76% -90.04% 53.61% 21.43% -
  Horiz. % 45.92% 56.43% 82.04% 18.57% 186.53% 121.43% 100.00%
DY 1.34 2.09 4.05 1.97 1.40 1.18 1.06 3.98%
  YoY % -35.89% -48.40% 105.58% 40.71% 18.64% 11.32% -
  Horiz. % 126.42% 197.17% 382.08% 185.85% 132.08% 111.32% 100.00%
P/NAPS 5.88 2.53 1.16 1.85 0.78 0.71 0.98 34.76%
  YoY % 132.41% 118.10% -37.30% 137.18% 9.86% -27.55% -
  Horiz. % 600.00% 258.16% 118.37% 188.78% 79.59% 72.45% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers