[PMETAL] QoQ Cumulative 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- -86.27%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative 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 2,314,046 1,519,586 724,243 2,384,420 1,656,581 1,047,446 106.68%
PBT 8,868 13,800 62,168 35,320 100,144 77,233 56,744 -70.88%
Tax 2,707 37,966 -12,269 -8,242 121,684 137,993 -9,662 -
NP 11,575 51,766 49,899 27,078 221,828 215,226 47,082 -60.65%
-
NP to SH 14,959 43,638 45,287 25,246 183,899 177,935 41,842 -49.53%
-
Tax Rate -30.53% -275.12% 19.74% 23.34% -121.51% -178.67% 17.03% -
Total Cost 3,110,082 2,262,280 1,469,687 697,165 2,162,592 1,441,355 1,000,364 112.57%
-
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 5,086 - - 13,727 8,916 4,399 74.74%
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% 3.35% 3.45% 1.97% 16.27% 15.00% 3.96% -
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 612.97 454.98 298.97 142.58 521.11 371.56 238.07 87.53%
EPS 2.94 8.58 8.91 4.97 40.29 39.91 9.51 -54.18%
DPS 2.00 1.00 0.00 0.00 3.00 2.00 1.00 58.53%
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 28.07 18.43 8.79 28.92 20.09 12.71 106.65%
EPS 0.18 0.53 0.55 0.31 2.23 2.16 0.51 -49.96%
DPS 0.12 0.06 0.00 0.00 0.17 0.11 0.05 78.97%
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 0.49 0.78 1.23 0.37 0.44 0.77 -37.47%
P/EPS 78.98 25.76 26.15 35.41 4.75 4.11 19.35 154.74%
EY 1.27 3.88 3.82 2.82 21.04 24.34 5.17 -60.67%
DY 0.86 0.45 0.00 0.00 1.57 1.22 0.54 36.25%
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 0.52 0.68 1.64 0.34 0.47 0.71 -34.00%
P/EPS 78.30 27.51 22.67 47.08 4.38 4.38 17.88 166.94%
EY 1.28 3.64 4.41 2.12 22.84 22.81 5.59 -62.47%
DY 0.87 0.42 0.00 0.00 1.70 1.14 0.59 29.46%
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