[PMETAL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 225.34%
YoY- -69.19%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,219,350 4,060,595 3,733,629 3,499,389 3,294,519 3,121,657 3,041,885 24.40%
PBT 330,755 296,987 231,296 163,409 106,673 105,604 133,447 83.24%
Tax -34,397 -30,407 -64,520 -100,678 -94,743 -94,029 -75,079 -40.59%
NP 296,358 266,580 166,776 62,731 11,930 11,575 58,368 195.70%
-
NP to SH 227,839 212,733 142,031 57,729 17,744 14,959 49,602 176.58%
-
Tax Rate 10.40% 10.24% 27.89% 61.61% 88.82% 89.04% 56.26% -
Total Cost 3,922,992 3,794,015 3,566,853 3,436,658 3,282,589 3,110,082 2,983,517 20.04%
-
Net Worth 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 103,526 92,953 72,421 61,760 40,894 15,318 15,060 261.95%
Div Payout % 45.44% 43.69% 50.99% 106.98% 230.47% 102.40% 30.36% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
NOSH 1,204,944 854,126 527,123 518,807 511,514 509,157 515,312 76.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.02% 6.57% 4.47% 1.79% 0.36% 0.37% 1.92% -
ROE 11.82% 14.57% 7.88% 3.38% 1.39% 1.18% 3.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 350.17 475.41 708.30 674.51 644.07 613.10 590.30 -29.42%
EPS 18.91 24.91 26.94 11.13 3.47 2.94 9.63 56.87%
DPS 8.59 10.88 13.74 12.00 8.00 3.00 2.92 105.44%
NAPS 1.60 1.71 3.42 3.29 2.50 2.48 2.56 -26.92%
Adjusted Per Share Value based on latest NOSH - 518,807
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 51.18 49.26 45.29 42.45 39.96 37.87 36.90 24.39%
EPS 2.76 2.58 1.72 0.70 0.22 0.18 0.60 176.84%
DPS 1.26 1.13 0.88 0.75 0.50 0.19 0.18 266.36%
NAPS 0.2339 0.1772 0.2187 0.207 0.1551 0.1532 0.16 28.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.31 2.59 6.25 3.93 2.26 2.32 2.21 -
P/RPS 0.95 0.54 0.88 0.58 0.35 0.38 0.37 87.61%
P/EPS 17.51 10.40 23.20 35.32 65.15 78.97 22.96 -16.54%
EY 5.71 9.62 4.31 2.83 1.53 1.27 4.36 19.72%
DY 2.60 4.20 2.20 3.05 3.54 1.29 1.32 57.19%
P/NAPS 2.07 1.51 1.83 1.19 0.90 0.94 0.86 79.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 -
Price 2.85 2.93 6.85 6.10 3.55 2.30 2.36 -
P/RPS 0.81 0.62 0.97 0.90 0.55 0.38 0.40 60.12%
P/EPS 15.07 11.76 25.42 54.82 102.34 78.28 24.52 -27.73%
EY 6.63 8.50 3.93 1.82 0.98 1.28 4.08 38.26%
DY 3.01 3.71 2.01 1.97 2.25 1.30 1.24 80.71%
P/NAPS 1.78 1.71 2.00 1.85 1.42 0.93 0.92 55.33%

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