Highlights

[PMETAL] YoY TTM Result on 2012-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -10.28%    YoY -     100.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,406,674 4,060,595 3,121,657 2,384,420 2,283,015 1,698,839 1,180,406 24.54%
  YoY % 8.52% 30.08% 30.92% 4.44% 34.39% 43.92% -
  Horiz. % 373.32% 344.00% 264.46% 202.00% 193.41% 143.92% 100.00%
PBT 233,262 296,987 105,604 100,144 127,972 103,315 38,300 35.12%
  YoY % -21.46% 181.23% 5.45% -21.75% 23.87% 169.75% -
  Horiz. % 609.04% 775.42% 275.73% 261.47% 334.13% 269.75% 100.00%
Tax -68,917 -30,407 -94,029 121,684 -25,939 -13,705 -10,080 37.75%
  YoY % -126.65% 67.66% -177.27% 569.12% -89.27% -35.96% -
  Horiz. % 683.70% 301.66% 932.83% -1,207.18% 257.33% 135.96% 100.00%
NP 164,345 266,580 11,575 221,828 102,033 89,610 28,220 34.11%
  YoY % -38.35% 2,203.07% -94.78% 117.41% 13.86% 217.54% -
  Horiz. % 582.37% 944.65% 41.02% 786.07% 361.56% 317.54% 100.00%
NP to SH 136,169 212,733 14,959 183,899 91,921 83,493 26,678 31.20%
  YoY % -35.99% 1,322.11% -91.87% 100.06% 10.09% 212.97% -
  Horiz. % 510.42% 797.41% 56.07% 689.33% 344.56% 312.97% 100.00%
Tax Rate 29.54 % 10.24 % 89.04 % -121.51 % 20.27 % 13.27 % 26.32 % 1.94%
  YoY % 188.48% -88.50% 173.28% -699.46% 52.75% -49.58% -
  Horiz. % 112.23% 38.91% 338.30% -461.66% 77.01% 50.42% 100.00%
Total Cost 4,242,329 3,794,015 3,110,082 2,162,592 2,180,982 1,609,229 1,152,186 24.25%
  YoY % 11.82% 21.99% 43.81% -0.84% 35.53% 39.67% -
  Horiz. % 368.20% 329.29% 269.93% 187.69% 189.29% 139.67% 100.00%
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.44%
  YoY % 33.26% 15.67% 30.61% -7.47% 143.02% -42.02% -
  Horiz. % 262.47% 196.96% 170.28% 130.37% 140.90% 57.98% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 94,529 92,953 15,318 13,693 8,745 7,976 6,390 56.65%
  YoY % 1.70% 506.81% 11.87% 56.58% 9.63% 24.83% -
  Horiz. % 1,479.25% 1,454.59% 239.71% 214.28% 136.85% 124.83% 100.00%
Div Payout % 69.42 % 43.69 % 102.40 % 7.45 % 9.51 % 9.55 % 23.95 % 19.40%
  YoY % 58.89% -57.33% 1,274.50% -21.66% -0.42% -60.13% -
  Horiz. % 289.85% 182.42% 427.56% 31.11% 39.71% 39.87% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.44%
  YoY % 33.26% 15.67% 30.61% -7.47% 143.02% -42.02% -
  Horiz. % 262.47% 196.96% 170.28% 130.37% 140.90% 57.98% 100.00%
NOSH 1,297,591 854,126 509,157 483,394 439,025 429,956 365,304 23.51%
  YoY % 51.92% 67.75% 5.33% 10.11% 2.11% 17.70% -
  Horiz. % 355.21% 233.81% 139.38% 132.33% 120.18% 117.70% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.73 % 6.57 % 0.37 % 9.30 % 4.47 % 5.27 % 2.39 % 7.70%
  YoY % -43.23% 1,675.68% -96.02% 108.05% -15.18% 120.50% -
  Horiz. % 156.07% 274.90% 15.48% 389.12% 187.03% 220.50% 100.00%
ROE 7.00 % 14.57 % 1.18 % 19.02 % 8.80 % 19.42 % 3.60 % 11.71%
  YoY % -51.96% 1,134.75% -93.80% 116.14% -54.69% 439.44% -
  Horiz. % 194.44% 404.72% 32.78% 528.33% 244.44% 539.44% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 339.60 475.41 613.10 493.27 520.02 395.12 323.13 0.83%
  YoY % -28.57% -22.46% 24.29% -5.14% 31.61% 22.28% -
  Horiz. % 105.10% 147.13% 189.74% 152.65% 160.93% 122.28% 100.00%
EPS 10.49 24.91 2.94 38.04 20.94 19.42 7.30 6.23%
  YoY % -57.89% 747.28% -92.27% 81.66% 7.83% 166.03% -
  Horiz. % 143.70% 341.23% 40.27% 521.10% 286.85% 266.03% 100.00%
DPS 7.28 10.88 3.00 2.83 2.00 1.86 1.75 26.80%
  YoY % -33.09% 262.67% 6.01% 41.50% 7.53% 6.29% -
  Horiz. % 416.00% 621.71% 171.43% 161.71% 114.29% 106.29% 100.00%
NAPS 1.5000 1.7100 2.4800 2.0000 2.3800 1.0000 2.0300 -4.92%
  YoY % -12.28% -31.05% 24.00% -15.97% 138.00% -50.74% -
  Horiz. % 73.89% 84.24% 122.17% 98.52% 117.24% 49.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.13 100.56 77.30 59.05 56.54 42.07 29.23 24.54%
  YoY % 8.52% 30.09% 30.91% 4.44% 34.40% 43.93% -
  Horiz. % 373.35% 344.03% 264.45% 202.02% 193.43% 143.93% 100.00%
EPS 3.37 5.27 0.37 4.55 2.28 2.07 0.66 31.21%
  YoY % -36.05% 1,324.32% -91.87% 99.56% 10.14% 213.64% -
  Horiz. % 510.61% 798.48% 56.06% 689.39% 345.45% 313.64% 100.00%
DPS 2.34 2.30 0.38 0.34 0.22 0.20 0.16 56.35%
  YoY % 1.74% 505.26% 11.76% 54.55% 10.00% 25.00% -
  Horiz. % 1,462.50% 1,437.50% 237.50% 212.50% 137.50% 125.00% 100.00%
NAPS 0.4820 0.3617 0.3127 0.2394 0.2588 0.1065 0.1836 17.44%
  YoY % 33.26% 15.67% 30.62% -7.50% 143.00% -41.99% -
  Horiz. % 262.53% 197.00% 170.32% 130.39% 140.96% 58.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 1.2000 -
P/RPS 0.62 0.54 0.38 0.39 0.34 0.66 0.37 8.98%
  YoY % 14.81% 42.11% -2.56% 14.71% -48.48% 78.38% -
  Horiz. % 167.57% 145.95% 102.70% 105.41% 91.89% 178.38% 100.00%
P/EPS 19.92 10.40 78.97 5.02 8.41 13.49 16.43 3.26%
  YoY % 91.54% -86.83% 1,473.11% -40.31% -37.66% -17.89% -
  Horiz. % 121.24% 63.30% 480.65% 30.55% 51.19% 82.11% 100.00%
EY 5.02 9.62 1.27 19.92 11.90 7.41 6.09 -3.17%
  YoY % -47.82% 657.48% -93.62% 67.39% 60.59% 21.67% -
  Horiz. % 82.43% 157.96% 20.85% 327.09% 195.40% 121.67% 100.00%
DY 3.49 4.20 1.29 1.48 1.14 0.71 1.46 15.62%
  YoY % -16.90% 225.58% -12.84% 29.82% 60.56% -51.37% -
  Horiz. % 239.04% 287.67% 88.36% 101.37% 78.08% 48.63% 100.00%
P/NAPS 1.39 1.51 0.94 0.96 0.74 2.62 0.59 15.35%
  YoY % -7.95% 60.64% -2.08% 29.73% -71.76% 344.07% -
  Horiz. % 235.59% 255.93% 159.32% 162.71% 125.42% 444.07% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 1.2000 -
P/RPS 0.63 0.62 0.38 0.36 0.37 0.54 0.37 9.27%
  YoY % 1.61% 63.16% 5.56% -2.70% -31.48% 45.95% -
  Horiz. % 170.27% 167.57% 102.70% 97.30% 100.00% 145.95% 100.00%
P/EPS 20.49 11.76 78.28 4.63 9.17 11.07 16.43 3.75%
  YoY % 74.23% -84.98% 1,590.71% -49.51% -17.16% -32.62% -
  Horiz. % 124.71% 71.58% 476.45% 28.18% 55.81% 67.38% 100.00%
EY 4.88 8.50 1.28 21.62 10.90 9.03 6.09 -3.62%
  YoY % -42.59% 564.06% -94.08% 98.35% 20.71% 48.28% -
  Horiz. % 80.13% 139.57% 21.02% 355.01% 178.98% 148.28% 100.00%
DY 3.39 3.71 1.30 1.61 1.04 0.86 1.46 15.07%
  YoY % -8.63% 185.38% -19.25% 54.81% 20.93% -41.10% -
  Horiz. % 232.19% 254.11% 89.04% 110.27% 71.23% 58.90% 100.00%
P/NAPS 1.43 1.71 0.93 0.88 0.81 2.15 0.59 15.89%
  YoY % -16.37% 83.87% 5.68% 8.64% -62.33% 264.41% -
  Horiz. % 242.37% 289.83% 157.63% 149.15% 137.29% 364.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers