[PMETAL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.44%
YoY- 110.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,294,519 3,121,657 3,041,885 2,856,560 2,583,602 2,384,420 2,293,087 27.35%
PBT 106,673 105,604 133,447 105,568 102,698 100,144 105,157 0.95%
Tax -94,743 -94,029 -75,079 119,077 120,041 121,684 137,578 -
NP 11,930 11,575 58,368 224,645 222,739 221,828 242,735 -86.60%
-
NP to SH 17,744 14,959 49,602 187,344 186,532 183,899 204,979 -80.46%
-
Tax Rate 88.82% 89.04% 56.26% -112.80% -116.89% -121.51% -130.83% -
Total Cost 3,282,589 3,110,082 2,983,517 2,631,915 2,360,863 2,162,592 2,050,352 36.89%
-
Net Worth 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 5.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 40,894 15,318 15,060 14,366 13,693 13,693 13,249 112.13%
Div Payout % 230.47% 102.40% 30.36% 7.67% 7.34% 7.45% 6.46% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 5.14%
NOSH 511,514 509,157 515,312 507,367 507,967 483,394 445,914 9.59%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.36% 0.37% 1.92% 7.86% 8.62% 9.30% 10.59% -
ROE 1.39% 1.18% 3.76% 14.31% 14.57% 19.02% 17.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 644.07 613.10 590.30 563.02 508.62 493.27 514.24 16.20%
EPS 3.47 2.94 9.63 36.92 36.72 38.04 45.97 -82.16%
DPS 8.00 3.00 2.92 2.83 2.70 2.83 3.00 92.41%
NAPS 2.50 2.48 2.56 2.58 2.52 2.00 2.66 -4.05%
Adjusted Per Share Value based on latest NOSH - 507,367
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.98 37.89 36.92 34.67 31.36 28.94 27.83 27.34%
EPS 0.22 0.18 0.60 2.27 2.26 2.23 2.49 -80.19%
DPS 0.50 0.19 0.18 0.17 0.17 0.17 0.16 113.89%
NAPS 0.1552 0.1532 0.1601 0.1589 0.1554 0.1173 0.144 5.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.26 2.32 2.21 2.33 1.76 1.91 1.64 -
P/RPS 0.35 0.38 0.37 0.41 0.35 0.39 0.32 6.16%
P/EPS 65.15 78.97 22.96 6.31 4.79 5.02 3.57 594.38%
EY 1.53 1.27 4.36 15.85 20.86 19.92 28.03 -85.63%
DY 3.54 1.29 1.32 1.22 1.53 1.48 1.83 55.31%
P/NAPS 0.90 0.94 0.86 0.90 0.70 0.96 0.62 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 -
Price 3.55 2.30 2.36 2.02 2.34 1.76 1.75 -
P/RPS 0.55 0.38 0.40 0.36 0.46 0.36 0.34 37.84%
P/EPS 102.34 78.28 24.52 5.47 6.37 4.63 3.81 798.70%
EY 0.98 1.28 4.08 18.28 15.69 21.62 26.27 -88.85%
DY 2.25 1.30 1.24 1.40 1.15 1.61 1.71 20.09%
P/NAPS 1.42 0.93 0.92 0.78 0.93 0.88 0.66 66.73%

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