[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 93.86%
YoY- 291.2%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,003,118 1,055,860 4,091,017 2,926,018 1,897,318 897,105 3,121,657 -25.66%
PBT 113,071 70,157 304,065 236,228 119,973 36,389 8,868 448.32%
Tax -23,315 -12,946 -38,098 -29,261 -18,918 -8,956 2,707 -
NP 89,756 57,211 265,967 206,967 101,055 27,433 11,575 293.23%
-
NP to SH 67,863 43,137 214,910 170,710 88,057 28,031 14,959 174.80%
-
Tax Rate 20.62% 18.45% 12.53% 12.39% 15.77% 24.61% -30.53% -
Total Cost 1,913,362 998,649 3,825,050 2,719,051 1,796,263 869,672 3,110,082 -27.72%
-
Net Worth 1,999,646 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 35.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 56,240 36,148 97,360 68,221 51,706 25,575 10,185 213.38%
Div Payout % 82.87% 83.80% 45.30% 39.96% 58.72% 91.24% 68.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,999,646 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 35.59%
NOSH 1,249,779 1,204,944 608,504 524,777 517,069 511,514 509,264 82.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.48% 5.42% 6.50% 7.07% 5.33% 3.06% 0.37% -
ROE 3.39% 2.24% 20.78% 9.51% 5.18% 2.19% 1.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.28 87.63 672.31 557.57 366.94 175.38 612.97 -59.20%
EPS 5.43 3.58 20.21 32.53 17.03 5.48 2.94 50.70%
DPS 4.50 3.00 16.00 13.00 10.00 5.00 2.00 71.96%
NAPS 1.60 1.60 1.70 3.42 3.29 2.50 2.49 -25.59%
Adjusted Per Share Value based on latest NOSH - 527,123
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.31 12.81 49.65 35.51 23.03 10.89 37.89 -25.67%
EPS 0.82 0.52 2.61 2.07 1.07 0.34 0.18 175.57%
DPS 0.68 0.44 1.18 0.83 0.63 0.31 0.12 218.85%
NAPS 0.2427 0.234 0.1255 0.2178 0.2065 0.1552 0.1539 35.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 3.31 2.59 6.25 3.93 2.26 2.32 -
P/RPS 1.62 3.78 0.39 1.12 1.07 1.29 0.38 163.61%
P/EPS 47.88 92.46 7.33 19.21 23.08 41.24 78.98 -28.43%
EY 2.09 1.08 13.64 5.20 4.33 2.42 1.27 39.51%
DY 1.73 0.91 6.18 2.08 2.54 2.21 0.86 59.55%
P/NAPS 1.62 2.07 1.52 1.83 1.19 0.90 0.93 44.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 -
Price 1.85 2.85 2.93 6.85 6.10 3.55 2.30 -
P/RPS 1.15 3.25 0.44 1.23 1.66 2.02 0.38 109.64%
P/EPS 34.07 79.61 8.30 21.06 35.82 64.78 78.30 -42.66%
EY 2.94 1.26 12.05 4.75 2.79 1.54 1.28 74.34%
DY 2.43 1.05 5.46 1.90 1.64 1.41 0.87 98.70%
P/NAPS 1.16 1.78 1.72 2.00 1.85 1.42 0.92 16.76%

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