[PMETAL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.43%
YoY- 100.48%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,121,657 3,041,885 2,856,560 2,583,602 2,384,420 2,293,087 2,265,620 23.74%
PBT 105,604 133,447 105,568 102,698 100,144 105,157 114,736 -5.36%
Tax -94,029 -75,079 119,077 120,041 121,684 137,578 -16,604 216.70%
NP 11,575 58,368 224,645 222,739 221,828 242,735 98,132 -75.85%
-
NP to SH 14,959 49,602 187,344 186,532 183,899 204,979 89,018 -69.44%
-
Tax Rate 89.04% 56.26% -112.80% -116.89% -121.51% -130.83% 14.47% -
Total Cost 3,110,082 2,983,517 2,631,915 2,360,863 2,162,592 2,050,352 2,167,488 27.13%
-
Net Worth 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 12.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,318 15,060 14,366 13,693 13,693 13,249 8,790 44.66%
Div Payout % 102.40% 30.36% 7.67% 7.34% 7.45% 6.46% 9.87% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,262,711 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 12.61%
NOSH 509,157 515,312 507,367 507,967 483,394 445,914 440,022 10.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.37% 1.92% 7.86% 8.62% 9.30% 10.59% 4.33% -
ROE 1.18% 3.76% 14.31% 14.57% 19.02% 17.28% 8.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 613.10 590.30 563.02 508.62 493.27 514.24 514.89 12.30%
EPS 2.94 9.63 36.92 36.72 38.04 45.97 20.23 -72.26%
DPS 3.00 2.92 2.83 2.70 2.83 3.00 2.00 30.94%
NAPS 2.48 2.56 2.58 2.52 2.00 2.66 2.40 2.20%
Adjusted Per Share Value based on latest NOSH - 507,967
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.87 36.90 34.65 31.34 28.92 27.82 27.48 23.76%
EPS 0.18 0.60 2.27 2.26 2.23 2.49 1.08 -69.61%
DPS 0.19 0.18 0.17 0.17 0.17 0.16 0.11 43.81%
NAPS 0.1532 0.16 0.1588 0.1553 0.1173 0.1439 0.1281 12.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.32 2.21 2.33 1.76 1.91 1.64 1.84 -
P/RPS 0.38 0.37 0.41 0.35 0.39 0.32 0.36 3.66%
P/EPS 78.97 22.96 6.31 4.79 5.02 3.57 9.10 320.63%
EY 1.27 4.36 15.85 20.86 19.92 28.03 10.99 -76.18%
DY 1.29 1.32 1.22 1.53 1.48 1.83 1.09 11.85%
P/NAPS 0.94 0.86 0.90 0.70 0.96 0.62 0.77 14.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 -
Price 2.30 2.36 2.02 2.34 1.76 1.75 1.70 -
P/RPS 0.38 0.40 0.36 0.46 0.36 0.34 0.33 9.83%
P/EPS 78.28 24.52 5.47 6.37 4.63 3.81 8.40 341.04%
EY 1.28 4.08 18.28 15.69 21.62 26.27 11.90 -77.29%
DY 1.30 1.24 1.40 1.15 1.61 1.71 1.18 6.65%
P/NAPS 0.93 0.92 0.78 0.93 0.88 0.66 0.71 19.65%

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