[PMETAL] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 49.78%
YoY- 1322.11%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,154,016 4,166,395 4,219,350 4,060,595 3,733,629 3,499,389 3,294,519 16.69%
PBT 216,122 290,085 330,755 296,987 231,296 163,409 106,673 60.04%
Tax -36,706 -34,804 -34,397 -30,407 -64,520 -100,678 -94,743 -46.82%
NP 179,416 255,281 296,358 266,580 166,776 62,731 11,930 508.27%
-
NP to SH 139,394 192,539 227,839 212,733 142,031 57,729 17,744 294.68%
-
Tax Rate 16.98% 12.00% 10.40% 10.24% 27.89% 61.61% 88.82% -
Total Cost 3,974,600 3,911,114 3,922,992 3,794,015 3,566,853 3,436,658 3,282,589 13.58%
-
Net Worth 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 28.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 100,689 97,004 103,526 92,953 72,421 61,760 40,894 82.23%
Div Payout % 72.23% 50.38% 45.44% 43.69% 50.99% 106.98% 230.47% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,858,873 2,071,288 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 28.29%
NOSH 1,299,911 1,294,554 1,204,944 854,126 527,123 518,807 511,514 86.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.32% 6.13% 7.02% 6.57% 4.47% 1.79% 0.36% -
ROE 7.50% 9.30% 11.82% 14.57% 7.88% 3.38% 1.39% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 319.56 321.84 350.17 475.41 708.30 674.51 644.07 -37.30%
EPS 10.72 14.87 18.91 24.91 26.94 11.13 3.47 111.97%
DPS 7.75 7.49 8.59 10.88 13.74 12.00 8.00 -2.09%
NAPS 1.43 1.60 1.60 1.71 3.42 3.29 2.50 -31.06%
Adjusted Per Share Value based on latest NOSH - 854,126
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.39 50.54 51.18 49.26 45.29 42.45 39.96 16.70%
EPS 1.69 2.34 2.76 2.58 1.72 0.70 0.22 288.83%
DPS 1.22 1.18 1.26 1.13 0.88 0.75 0.50 81.14%
NAPS 0.2255 0.2513 0.2339 0.1772 0.2187 0.207 0.1551 28.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.06 2.60 3.31 2.59 6.25 3.93 2.26 -
P/RPS 0.64 0.81 0.95 0.54 0.88 0.58 0.35 49.47%
P/EPS 19.21 17.48 17.51 10.40 23.20 35.32 65.15 -55.66%
EY 5.21 5.72 5.71 9.62 4.31 2.83 1.53 126.17%
DY 3.76 2.88 2.60 4.20 2.20 3.05 3.54 4.09%
P/NAPS 1.44 1.62 2.07 1.51 1.83 1.19 0.90 36.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 -
Price 2.11 1.85 2.85 2.93 6.85 6.10 3.55 -
P/RPS 0.66 0.57 0.81 0.62 0.97 0.90 0.55 12.91%
P/EPS 19.68 12.44 15.07 11.76 25.42 54.82 102.34 -66.65%
EY 5.08 8.04 6.63 8.50 3.93 1.82 0.98 199.21%
DY 3.67 4.05 3.01 3.71 2.01 1.97 2.25 38.52%
P/NAPS 1.48 1.16 1.78 1.71 2.00 1.85 1.42 2.79%

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