[PMETAL] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.65%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,387,235 1,016,321 947,258 1,055,860 1,134,577 1,028,700 1,000,213 24.29%
PBT 77,899 42,292 42,914 70,157 60,759 116,255 83,584 -4.57%
Tax -33,357 -12,245 -10,369 -12,946 -1,146 -10,343 -9,962 123.32%
NP 44,542 30,047 32,545 57,211 59,613 105,912 73,622 -28.40%
-
NP to SH 38,798 29,508 24,726 43,137 42,023 82,653 60,026 -25.18%
-
Tax Rate 42.82% 28.95% 24.16% 18.45% 1.89% 8.90% 11.92% -
Total Cost 1,342,693 986,274 914,713 998,649 1,074,964 922,788 926,591 27.96%
-
Net Worth 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 9.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 19,463 19,498 19,418 36,148 25,623 15,813 25,940 -17.38%
Div Payout % 50.17% 66.08% 78.53% 83.80% 60.98% 19.13% 43.22% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 9.12%
NOSH 1,297,591 1,299,911 1,294,554 1,204,944 854,126 527,123 518,807 83.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.21% 2.96% 3.44% 5.42% 5.25% 10.30% 7.36% -
ROE 1.99% 1.59% 1.19% 2.24% 2.88% 4.58% 3.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.91 78.18 73.17 87.63 132.83 195.15 192.79 -32.42%
EPS 2.99 2.27 1.91 3.58 4.92 15.68 11.57 -59.32%
DPS 1.50 1.50 1.50 3.00 3.00 3.00 5.00 -55.08%
NAPS 1.50 1.43 1.60 1.60 1.71 3.42 3.29 -40.67%
Adjusted Per Share Value based on latest NOSH - 1,204,944
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.84 12.33 11.50 12.81 13.77 12.48 12.14 24.30%
EPS 0.47 0.36 0.30 0.52 0.51 1.00 0.73 -25.37%
DPS 0.24 0.24 0.24 0.44 0.31 0.19 0.31 -15.64%
NAPS 0.2362 0.2256 0.2514 0.234 0.1773 0.2188 0.2072 9.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.09 2.06 2.60 3.31 2.59 6.25 3.93 -
P/RPS 1.95 2.63 3.55 3.78 1.95 3.20 2.04 -2.95%
P/EPS 69.90 90.75 136.13 92.46 52.64 39.86 33.97 61.56%
EY 1.43 1.10 0.73 1.08 1.90 2.51 2.94 -38.07%
DY 0.72 0.73 0.58 0.91 1.16 0.48 1.27 -31.42%
P/NAPS 1.39 1.44 1.62 2.07 1.51 1.83 1.19 10.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 -
Price 2.15 2.11 1.85 2.85 2.93 6.85 6.10 -
P/RPS 2.01 2.70 2.53 3.25 2.21 3.51 3.16 -25.97%
P/EPS 71.91 92.95 96.86 79.61 59.55 43.69 52.72 22.92%
EY 1.39 1.08 1.03 1.26 1.68 2.29 1.90 -18.76%
DY 0.70 0.71 0.81 1.05 1.02 0.44 0.82 -9.98%
P/NAPS 1.43 1.48 1.16 1.78 1.71 2.00 1.85 -15.73%

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