[PMETAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.48%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,006,236 3,794,636 3,039,172 2,094,892 2,129,682 1,689,038 1,078,948 24.42%
PBT 226,142 239,946 124,336 113,488 139,960 123,102 9,482 69.61%
Tax -46,630 -37,836 -24,538 -19,324 -37,992 -20,756 -9,030 31.45%
NP 179,512 202,110 99,798 94,164 101,968 102,346 452 170.99%
-
NP to SH 135,726 176,114 90,574 83,684 89,492 95,228 9,832 54.85%
-
Tax Rate 20.62% 15.77% 19.74% 17.03% 27.14% 16.86% 95.23% -
Total Cost 3,826,724 3,592,526 2,939,374 2,000,728 2,027,714 1,586,692 1,078,496 23.48%
-
Net Worth 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 18.52%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 112,480 103,413 - 8,799 8,671 7,359 5,462 65.52%
Div Payout % 82.87% 58.72% - 10.52% 9.69% 7.73% 55.56% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 18.52%
NOSH 1,249,779 517,069 508,271 439,978 433,585 367,959 364,148 22.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.48% 5.33% 3.28% 4.49% 4.79% 6.06% 0.04% -
ROE 6.79% 10.35% 6.91% 7.92% 10.75% 12.81% 1.36% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 320.56 733.87 597.94 476.13 491.18 459.03 296.29 1.32%
EPS 10.86 34.06 17.82 19.02 20.64 25.88 2.70 26.09%
DPS 9.00 20.00 0.00 2.00 2.00 2.00 1.50 34.78%
NAPS 1.60 3.29 2.58 2.40 1.92 2.02 1.98 -3.48%
Adjusted Per Share Value based on latest NOSH - 440,022
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.62 46.05 36.88 25.42 25.85 20.50 13.09 24.43%
EPS 1.65 2.14 1.10 1.02 1.09 1.16 0.12 54.74%
DPS 1.37 1.26 0.00 0.11 0.11 0.09 0.07 64.12%
NAPS 0.2427 0.2065 0.1592 0.1282 0.101 0.0902 0.0875 18.52%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.60 3.93 2.33 1.84 2.21 1.33 1.08 -
P/RPS 0.81 0.54 0.39 0.39 0.45 0.29 0.36 14.46%
P/EPS 23.94 11.54 13.08 9.67 10.71 5.14 40.00 -8.19%
EY 4.18 8.67 7.65 10.34 9.34 19.46 2.50 8.94%
DY 3.46 5.09 0.00 1.09 0.90 1.50 1.39 16.40%
P/NAPS 1.62 1.19 0.90 0.77 1.15 0.66 0.55 19.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 -
Price 1.85 6.10 2.02 1.70 1.89 1.39 1.20 -
P/RPS 0.58 0.83 0.34 0.36 0.38 0.30 0.41 5.94%
P/EPS 17.03 17.91 11.34 8.94 9.16 5.37 44.44 -14.76%
EY 5.87 5.58 8.82 11.19 10.92 18.62 2.25 17.32%
DY 4.86 3.28 0.00 1.18 1.06 1.44 1.25 25.38%
P/NAPS 1.16 1.85 0.78 0.71 0.98 0.69 0.61 11.30%

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