Highlights

[PMETAL] YoY TTM Result on 2012-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     130.27%    YoY -     136.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,154,016 3,733,629 3,041,885 2,293,087 2,033,435 1,646,693 1,101,507 24.75%
  YoY % 11.26% 22.74% 32.65% 12.77% 23.49% 49.49% -
  Horiz. % 377.12% 338.96% 276.16% 208.18% 184.60% 149.49% 100.00%
PBT 216,122 231,296 133,447 105,157 121,845 103,815 8,902 70.12%
  YoY % -6.56% 73.32% 26.90% -13.70% 17.37% 1,066.20% -
  Horiz. % 2,427.79% 2,598.25% 1,499.07% 1,181.27% 1,368.74% 1,166.20% 100.00%
Tax -36,706 -64,520 -75,079 137,578 -23,375 -19,534 -25,043 6.58%
  YoY % 43.11% 14.06% -154.57% 688.57% -19.66% 22.00% -
  Horiz. % 146.57% 257.64% 299.80% -549.37% 93.34% 78.00% 100.00%
NP 179,416 166,776 58,368 242,735 98,470 84,281 -16,141 -
  YoY % 7.58% 185.73% -75.95% 146.51% 16.84% 622.15% -
  Horiz. % -1,111.55% -1,033.24% -361.61% -1,503.84% -610.06% -522.15% 100.00%
NP to SH 139,394 142,031 49,602 204,979 86,526 74,447 -9,023 -
  YoY % -1.86% 186.34% -75.80% 136.90% 16.22% 925.08% -
  Horiz. % -1,544.87% -1,574.10% -549.73% -2,271.74% -958.95% -825.08% 100.00%
Tax Rate 16.98 % 27.89 % 56.26 % -130.83 % 19.18 % 18.82 % 281.32 % -37.36%
  YoY % -39.12% -50.43% 143.00% -782.12% 1.91% -93.31% -
  Horiz. % 6.04% 9.91% 20.00% -46.51% 6.82% 6.69% 100.00%
Total Cost 3,974,600 3,566,853 2,983,517 2,050,352 1,934,965 1,562,412 1,117,648 23.53%
  YoY % 11.43% 19.55% 45.51% 5.96% 23.84% 39.79% -
  Horiz. % 355.62% 319.14% 266.95% 183.45% 173.13% 139.79% 100.00%
Net Worth 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 17.05%
  YoY % 3.11% 36.66% 11.22% 17.32% 28.89% 8.56% -
  Horiz. % 257.28% 249.52% 182.59% 164.17% 139.93% 108.56% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 100,689 72,421 15,060 13,249 8,654 7,330 6,380 58.34%
  YoY % 39.03% 380.86% 13.67% 53.09% 18.07% 14.89% -
  Horiz. % 1,578.07% 1,135.04% 236.04% 207.66% 135.64% 114.89% 100.00%
Div Payout % 72.23 % 50.99 % 30.36 % 6.46 % 10.00 % 9.85 % - % -
  YoY % 41.66% 67.95% 369.97% -35.40% 1.52% 0.00% -
  Horiz. % 733.30% 517.66% 308.22% 65.58% 101.52% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 17.05%
  YoY % 3.11% 36.66% 11.22% 17.32% 28.89% 8.56% -
  Horiz. % 257.28% 249.52% 182.59% 164.17% 139.93% 108.56% 100.00%
NOSH 1,299,911 527,123 515,312 445,914 439,563 428,614 364,900 23.57%
  YoY % 146.60% 2.29% 15.56% 1.44% 2.55% 17.46% -
  Horiz. % 356.24% 144.46% 141.22% 122.20% 120.46% 117.46% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.32 % 4.47 % 1.92 % 10.59 % 4.84 % 5.12 % -1.47 % -
  YoY % -3.36% 132.81% -81.87% 118.80% -5.47% 448.30% -
  Horiz. % -293.88% -304.08% -130.61% -720.41% -329.25% -348.30% 100.00%
ROE 7.50 % 7.88 % 3.76 % 17.28 % 8.56 % 9.49 % -1.25 % -
  YoY % -4.82% 109.57% -78.24% 101.87% -9.80% 859.20% -
  Horiz. % -600.00% -630.40% -300.80% -1,382.40% -684.80% -759.20% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 319.56 708.30 590.30 514.24 462.60 384.19 301.87 0.95%
  YoY % -54.88% 19.99% 14.79% 11.16% 20.41% 27.27% -
  Horiz. % 105.86% 234.64% 195.55% 170.35% 153.24% 127.27% 100.00%
EPS 10.72 26.94 9.63 45.97 19.68 17.37 -2.47 -
  YoY % -60.21% 179.75% -79.05% 133.59% 13.30% 803.24% -
  Horiz. % -434.01% -1,090.69% -389.88% -1,861.13% -796.76% -703.24% 100.00%
DPS 7.75 13.74 2.92 3.00 1.97 1.71 1.75 28.13%
  YoY % -43.60% 370.55% -2.67% 52.28% 15.20% -2.29% -
  Horiz. % 442.86% 785.14% 166.86% 171.43% 112.57% 97.71% 100.00%
NAPS 1.4300 3.4200 2.5600 2.6600 2.3000 1.8300 1.9800 -5.28%
  YoY % -58.19% 33.59% -3.76% 15.65% 25.68% -7.58% -
  Horiz. % 72.22% 172.73% 129.29% 134.34% 116.16% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,431
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 103.02 92.59 75.44 56.87 50.43 40.84 27.32 24.75%
  YoY % 11.26% 22.73% 32.65% 12.77% 23.48% 49.49% -
  Horiz. % 377.09% 338.91% 276.13% 208.16% 184.59% 149.49% 100.00%
EPS 3.46 3.52 1.23 5.08 2.15 1.85 -0.22 -
  YoY % -1.70% 186.18% -75.79% 136.28% 16.22% 940.91% -
  Horiz. % -1,572.73% -1,600.00% -559.09% -2,309.09% -977.27% -840.91% 100.00%
DPS 2.50 1.80 0.37 0.33 0.21 0.18 0.16 58.08%
  YoY % 38.89% 386.49% 12.12% 57.14% 16.67% 12.50% -
  Horiz. % 1,562.50% 1,125.00% 231.25% 206.25% 131.25% 112.50% 100.00%
NAPS 0.4610 0.4471 0.3271 0.2941 0.2507 0.1945 0.1792 17.05%
  YoY % 3.11% 36.69% 11.22% 17.31% 28.89% 8.54% -
  Horiz. % 257.25% 249.50% 182.53% 164.12% 139.90% 108.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.0600 6.2500 2.2100 1.6400 1.5500 1.5000 1.2800 -
P/RPS 0.64 0.88 0.37 0.32 0.34 0.39 0.42 7.27%
  YoY % -27.27% 137.84% 15.63% -5.88% -12.82% -7.14% -
  Horiz. % 152.38% 209.52% 88.10% 76.19% 80.95% 92.86% 100.00%
P/EPS 19.21 23.20 22.96 3.57 7.87 8.64 -51.76 -
  YoY % -17.20% 1.05% 543.14% -54.64% -8.91% 116.69% -
  Horiz. % -37.11% -44.82% -44.36% -6.90% -15.20% -16.69% 100.00%
EY 5.21 4.31 4.36 28.03 12.70 11.58 -1.93 -
  YoY % 20.88% -1.15% -84.45% 120.71% 9.67% 700.00% -
  Horiz. % -269.95% -223.32% -225.91% -1,452.33% -658.03% -600.00% 100.00%
DY 3.76 2.20 1.32 1.83 1.27 1.14 1.37 18.32%
  YoY % 70.91% 66.67% -27.87% 44.09% 11.40% -16.79% -
  Horiz. % 274.45% 160.58% 96.35% 133.58% 92.70% 83.21% 100.00%
P/NAPS 1.44 1.83 0.86 0.62 0.67 0.82 0.65 14.17%
  YoY % -21.31% 112.79% 38.71% -7.46% -18.29% 26.15% -
  Horiz. % 221.54% 281.54% 132.31% 95.38% 103.08% 126.15% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 -
Price 2.1100 6.8500 2.3600 1.7500 1.7300 2.1300 1.2300 -
P/RPS 0.66 0.97 0.40 0.34 0.37 0.55 0.41 8.25%
  YoY % -31.96% 142.50% 17.65% -8.11% -32.73% 34.15% -
  Horiz. % 160.98% 236.59% 97.56% 82.93% 90.24% 134.15% 100.00%
P/EPS 19.68 25.42 24.52 3.81 8.79 12.26 -49.74 -
  YoY % -22.58% 3.67% 543.57% -56.66% -28.30% 124.65% -
  Horiz. % -39.57% -51.11% -49.30% -7.66% -17.67% -24.65% 100.00%
EY 5.08 3.93 4.08 26.27 11.38 8.15 -2.01 -
  YoY % 29.26% -3.68% -84.47% 130.84% 39.63% 505.47% -
  Horiz. % -252.74% -195.52% -202.99% -1,306.97% -566.17% -405.47% 100.00%
DY 3.67 2.01 1.24 1.71 1.14 0.80 1.42 17.14%
  YoY % 82.59% 62.10% -27.49% 50.00% 42.50% -43.66% -
  Horiz. % 258.45% 141.55% 87.32% 120.42% 80.28% 56.34% 100.00%
P/NAPS 1.48 2.00 0.92 0.66 0.75 1.16 0.62 15.60%
  YoY % -26.00% 117.39% 39.39% -12.00% -35.34% 87.10% -
  Horiz. % 238.71% 322.58% 148.39% 106.45% 120.97% 187.10% 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.
 


 

274  300  551  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.34+0.005 
 HSI-C5J 0.25+0.005 
 HSI-H6Q 0.30+0.005 
 ARMADA 0.210.00 
 SUMATEC 0.010.00 
 LAMBO 0.060.00 
 FOCUS 0.165+0.02 
 SAPNRG 0.310.00 
 BJLAND 0.195+0.005 
 HSI-H8G 0.89-0.27 
Partners & Brokers