[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -45.09%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,121,657 3,085,394 3,039,172 2,896,972 2,384,420 2,208,774 2,094,892 30.36%
PBT 8,868 18,400 124,336 141,280 100,144 102,977 113,488 -81.63%
Tax 2,707 50,621 -24,538 -32,968 121,684 183,990 -19,324 -
NP 11,575 69,021 99,798 108,312 221,828 286,968 94,164 -75.18%
-
NP to SH 14,959 58,184 90,574 100,984 183,899 237,246 83,684 -68.16%
-
Tax Rate -30.53% -275.11% 19.74% 23.34% -121.51% -178.67% 17.03% -
Total Cost 3,110,082 3,016,373 2,939,374 2,788,660 2,162,592 1,921,806 2,000,728 34.08%
-
Net Worth 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 12.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,185 6,781 - - 13,727 11,889 8,799 10.21%
Div Payout % 68.09% 11.66% - - 7.46% 5.01% 10.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 12.94%
NOSH 509,264 508,601 508,271 507,967 457,568 445,840 439,978 10.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.37% 2.24% 3.28% 3.74% 9.30% 12.99% 4.49% -
ROE 1.18% 4.47% 6.91% 7.89% 16.27% 20.01% 7.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 612.97 606.64 597.94 570.31 521.11 495.42 476.13 18.28%
EPS 2.94 11.44 17.82 19.88 40.29 53.21 19.02 -71.09%
DPS 2.00 1.33 0.00 0.00 3.00 2.67 2.00 0.00%
NAPS 2.49 2.56 2.58 2.52 2.47 2.66 2.40 2.47%
Adjusted Per Share Value based on latest NOSH - 507,967
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.87 37.43 36.87 35.14 28.92 26.79 25.41 30.38%
EPS 0.18 0.71 1.10 1.22 2.23 2.88 1.02 -68.43%
DPS 0.12 0.08 0.00 0.00 0.17 0.14 0.11 5.95%
NAPS 0.1538 0.1579 0.1591 0.1553 0.1371 0.1439 0.1281 12.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.32 2.21 2.33 1.76 1.91 1.64 1.84 -
P/RPS 0.38 0.36 0.39 0.31 0.37 0.33 0.39 -1.71%
P/EPS 78.98 19.32 13.08 8.85 4.75 3.08 9.67 304.01%
EY 1.27 5.18 7.65 11.30 21.04 32.45 10.34 -75.19%
DY 0.86 0.60 0.00 0.00 1.57 1.63 1.09 -14.57%
P/NAPS 0.93 0.86 0.90 0.70 0.77 0.62 0.77 13.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 -
Price 2.30 2.36 2.02 2.34 1.76 1.75 1.70 -
P/RPS 0.38 0.39 0.34 0.41 0.34 0.35 0.36 3.66%
P/EPS 78.30 20.63 11.34 11.77 4.38 3.29 8.94 323.22%
EY 1.28 4.85 8.82 8.50 22.84 30.41 11.19 -76.34%
DY 0.87 0.56 0.00 0.00 1.70 1.52 1.18 -18.34%
P/NAPS 0.92 0.92 0.78 0.93 0.71 0.66 0.71 18.79%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment