[PMETAL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -69.84%
YoY- -91.87%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,733,629 3,499,389 3,294,519 3,121,657 3,041,885 2,856,560 2,583,602 27.79%
PBT 231,296 163,409 106,673 105,604 133,447 105,568 102,698 71.73%
Tax -64,520 -100,678 -94,743 -94,029 -75,079 119,077 120,041 -
NP 166,776 62,731 11,930 11,575 58,368 224,645 222,739 -17.52%
-
NP to SH 142,031 57,729 17,744 14,959 49,602 187,344 186,532 -16.60%
-
Tax Rate 27.89% 61.61% 88.82% 89.04% 56.26% -112.80% -116.89% -
Total Cost 3,566,853 3,436,658 3,282,589 3,110,082 2,983,517 2,631,915 2,360,863 31.63%
-
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.61%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 72,421 61,760 40,894 15,318 15,060 14,366 13,693 203.25%
Div Payout % 50.99% 106.98% 230.47% 102.40% 30.36% 7.67% 7.34% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 25.61%
NOSH 527,123 518,807 511,514 509,157 515,312 507,367 507,967 2.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.47% 1.79% 0.36% 0.37% 1.92% 7.86% 8.62% -
ROE 7.88% 3.38% 1.39% 1.18% 3.76% 14.31% 14.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 708.30 674.51 644.07 613.10 590.30 563.02 508.62 24.67%
EPS 26.94 11.13 3.47 2.94 9.63 36.92 36.72 -18.63%
DPS 13.74 12.00 8.00 3.00 2.92 2.83 2.70 195.56%
NAPS 3.42 3.29 2.50 2.48 2.56 2.58 2.52 22.55%
Adjusted Per Share Value based on latest NOSH - 509,157
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.29 42.45 39.96 37.87 36.90 34.65 31.34 27.79%
EPS 1.72 0.70 0.22 0.18 0.60 2.27 2.26 -16.62%
DPS 0.88 0.75 0.50 0.19 0.18 0.17 0.17 198.94%
NAPS 0.2187 0.207 0.1551 0.1532 0.16 0.1588 0.1553 25.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.25 3.93 2.26 2.32 2.21 2.33 1.76 -
P/RPS 0.88 0.58 0.35 0.38 0.37 0.41 0.35 84.79%
P/EPS 23.20 35.32 65.15 78.97 22.96 6.31 4.79 185.99%
EY 4.31 2.83 1.53 1.27 4.36 15.85 20.86 -65.01%
DY 2.20 3.05 3.54 1.29 1.32 1.22 1.53 27.36%
P/NAPS 1.83 1.19 0.90 0.94 0.86 0.90 0.70 89.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 6.85 6.10 3.55 2.30 2.36 2.02 2.34 -
P/RPS 0.97 0.90 0.55 0.38 0.40 0.36 0.46 64.36%
P/EPS 25.42 54.82 102.34 78.28 24.52 5.47 6.37 151.37%
EY 3.93 1.82 0.98 1.28 4.08 18.28 15.69 -60.23%
DY 2.01 1.97 2.25 1.30 1.24 1.40 1.15 45.05%
P/NAPS 2.00 1.85 1.42 0.93 0.92 0.78 0.93 66.53%

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