Highlights

[PMETAL] YoY TTM Result on 2013-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -69.84%    YoY -     -91.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,614,686 4,406,674 4,060,595 3,121,657 2,384,420 2,283,015 1,698,839 25.40%
  YoY % 50.11% 8.52% 30.08% 30.92% 4.44% 34.39% -
  Horiz. % 389.37% 259.39% 239.02% 183.75% 140.36% 134.39% 100.00%
PBT 689,423 233,262 296,987 105,604 100,144 127,972 103,315 37.17%
  YoY % 195.56% -21.46% 181.23% 5.45% -21.75% 23.87% -
  Horiz. % 667.30% 225.78% 287.46% 102.22% 96.93% 123.87% 100.00%
Tax -71,326 -68,917 -30,407 -94,029 121,684 -25,939 -13,705 31.61%
  YoY % -3.50% -126.65% 67.66% -177.27% 569.12% -89.27% -
  Horiz. % 520.44% 502.86% 221.87% 686.09% -887.88% 189.27% 100.00%
NP 618,097 164,345 266,580 11,575 221,828 102,033 89,610 37.93%
  YoY % 276.10% -38.35% 2,203.07% -94.78% 117.41% 13.86% -
  Horiz. % 689.76% 183.40% 297.49% 12.92% 247.55% 113.86% 100.00%
NP to SH 495,454 136,169 212,733 14,959 183,899 91,921 83,493 34.52%
  YoY % 263.85% -35.99% 1,322.11% -91.87% 100.06% 10.09% -
  Horiz. % 593.41% 163.09% 254.79% 17.92% 220.26% 110.09% 100.00%
Tax Rate 10.35 % 29.54 % 10.24 % 89.04 % -121.51 % 20.27 % 13.27 % -4.05%
  YoY % -64.96% 188.48% -88.50% 173.28% -699.46% 52.75% -
  Horiz. % 78.00% 222.61% 77.17% 670.99% -915.67% 152.75% 100.00%
Total Cost 5,996,589 4,242,329 3,794,015 3,110,082 2,162,592 2,180,982 1,609,229 24.49%
  YoY % 41.35% 11.82% 21.99% 43.81% -0.84% 35.53% -
  Horiz. % 372.64% 263.62% 235.77% 193.27% 134.39% 135.53% 100.00%
Net Worth 1,620,233 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 24.72%
  YoY % -16.76% 33.26% 15.67% 30.61% -7.47% 143.02% -
  Horiz. % 376.84% 452.69% 339.70% 293.68% 224.86% 243.02% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 131,521 94,529 92,953 15,318 13,693 8,745 7,976 59.47%
  YoY % 39.13% 1.70% 506.81% 11.87% 56.58% 9.63% -
  Horiz. % 1,648.79% 1,185.04% 1,165.29% 192.04% 171.66% 109.63% 100.00%
Div Payout % 26.55 % 69.42 % 43.69 % 102.40 % 7.45 % 9.51 % 9.55 % 18.56%
  YoY % -61.75% 58.89% -57.33% 1,274.50% -21.66% -0.42% -
  Horiz. % 278.01% 726.91% 457.49% 1,072.25% 78.01% 99.58% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,620,233 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 24.72%
  YoY % -16.76% 33.26% 15.67% 30.61% -7.47% 143.02% -
  Horiz. % 376.84% 452.69% 339.70% 293.68% 224.86% 243.02% 100.00%
NOSH 2,700,389 1,297,591 854,126 509,157 483,394 439,025 429,956 35.79%
  YoY % 108.11% 51.92% 67.75% 5.33% 10.11% 2.11% -
  Horiz. % 628.06% 301.80% 198.65% 118.42% 112.43% 102.11% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.34 % 3.73 % 6.57 % 0.37 % 9.30 % 4.47 % 5.27 % 10.00%
  YoY % 150.40% -43.23% 1,675.68% -96.02% 108.05% -15.18% -
  Horiz. % 177.23% 70.78% 124.67% 7.02% 176.47% 84.82% 100.00%
ROE 30.58 % 7.00 % 14.57 % 1.18 % 19.02 % 8.80 % 19.42 % 7.85%
  YoY % 336.86% -51.96% 1,134.75% -93.80% 116.14% -54.69% -
  Horiz. % 157.47% 36.05% 75.03% 6.08% 97.94% 45.31% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 244.95 339.60 475.41 613.10 493.27 520.02 395.12 -7.65%
  YoY % -27.87% -28.57% -22.46% 24.29% -5.14% 31.61% -
  Horiz. % 61.99% 85.95% 120.32% 155.17% 124.84% 131.61% 100.00%
EPS 18.35 10.49 24.91 2.94 38.04 20.94 19.42 -0.94%
  YoY % 74.93% -57.89% 747.28% -92.27% 81.66% 7.83% -
  Horiz. % 94.49% 54.02% 128.27% 15.14% 195.88% 107.83% 100.00%
DPS 4.87 7.28 10.88 3.00 2.83 2.00 1.86 17.38%
  YoY % -33.10% -33.09% 262.67% 6.01% 41.50% 7.53% -
  Horiz. % 261.83% 391.40% 584.95% 161.29% 152.15% 107.53% 100.00%
NAPS 0.6000 1.5000 1.7100 2.4800 2.0000 2.3800 1.0000 -8.15%
  YoY % -60.00% -12.28% -31.05% 24.00% -15.97% 138.00% -
  Horiz. % 60.00% 150.00% 171.00% 248.00% 200.00% 238.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 164.39 109.52 100.92 77.58 59.26 56.74 42.22 25.40%
  YoY % 50.10% 8.52% 30.09% 30.91% 4.44% 34.39% -
  Horiz. % 389.37% 259.40% 239.03% 183.75% 140.36% 134.39% 100.00%
EPS 12.31 3.38 5.29 0.37 4.57 2.28 2.08 34.46%
  YoY % 264.20% -36.11% 1,329.73% -91.90% 100.44% 9.62% -
  Horiz. % 591.83% 162.50% 254.33% 17.79% 219.71% 109.62% 100.00%
DPS 3.27 2.35 2.31 0.38 0.34 0.22 0.20 59.25%
  YoY % 39.15% 1.73% 507.89% 11.76% 54.55% 10.00% -
  Horiz. % 1,635.00% 1,175.00% 1,155.00% 190.00% 170.00% 110.00% 100.00%
NAPS 0.4027 0.4837 0.3630 0.3138 0.2403 0.2597 0.1069 24.71%
  YoY % -16.75% 33.25% 15.68% 30.59% -7.47% 142.94% -
  Horiz. % 376.71% 452.48% 339.57% 293.55% 224.79% 242.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 2.6200 -
P/RPS 0.65 0.62 0.54 0.38 0.39 0.34 0.66 -0.25%
  YoY % 4.84% 14.81% 42.11% -2.56% 14.71% -48.48% -
  Horiz. % 98.48% 93.94% 81.82% 57.58% 59.09% 51.52% 100.00%
P/EPS 8.67 19.92 10.40 78.97 5.02 8.41 13.49 -7.10%
  YoY % -56.48% 91.54% -86.83% 1,473.11% -40.31% -37.66% -
  Horiz. % 64.27% 147.66% 77.09% 585.40% 37.21% 62.34% 100.00%
EY 11.54 5.02 9.62 1.27 19.92 11.90 7.41 7.66%
  YoY % 129.88% -47.82% 657.48% -93.62% 67.39% 60.59% -
  Horiz. % 155.74% 67.75% 129.82% 17.14% 268.83% 160.59% 100.00%
DY 3.06 3.49 4.20 1.29 1.48 1.14 0.71 27.54%
  YoY % -12.32% -16.90% 225.58% -12.84% 29.82% 60.56% -
  Horiz. % 430.99% 491.55% 591.55% 181.69% 208.45% 160.56% 100.00%
P/NAPS 2.65 1.39 1.51 0.94 0.96 0.74 2.62 0.19%
  YoY % 90.65% -7.95% 60.64% -2.08% 29.73% -71.76% -
  Horiz. % 101.15% 53.05% 57.63% 35.88% 36.64% 28.24% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 2.1500 -
P/RPS 0.96 0.63 0.62 0.38 0.36 0.37 0.54 10.05%
  YoY % 52.38% 1.61% 63.16% 5.56% -2.70% -31.48% -
  Horiz. % 177.78% 116.67% 114.81% 70.37% 66.67% 68.52% 100.00%
P/EPS 12.81 20.49 11.76 78.28 4.63 9.17 11.07 2.46%
  YoY % -37.48% 74.23% -84.98% 1,590.71% -49.51% -17.16% -
  Horiz. % 115.72% 185.09% 106.23% 707.14% 41.82% 82.84% 100.00%
EY 7.81 4.88 8.50 1.28 21.62 10.90 9.03 -2.39%
  YoY % 60.04% -42.59% 564.06% -94.08% 98.35% 20.71% -
  Horiz. % 86.49% 54.04% 94.13% 14.17% 239.42% 120.71% 100.00%
DY 2.07 3.39 3.71 1.30 1.61 1.04 0.86 15.75%
  YoY % -38.94% -8.63% 185.38% -19.25% 54.81% 20.93% -
  Horiz. % 240.70% 394.19% 431.40% 151.16% 187.21% 120.93% 100.00%
P/NAPS 3.92 1.43 1.71 0.93 0.88 0.81 2.15 10.52%
  YoY % 174.13% -16.37% 83.87% 5.68% 8.64% -62.33% -
  Horiz. % 182.33% 66.51% 79.53% 43.26% 40.93% 37.67% 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.
 


 

151  249  448  1355 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 LAMBO 0.070.00 
 BARAKAH 0.075-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.065-0.005 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 HSI-C5S 0.155-0.005 
Partners & Brokers