[PMETAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.31%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,751,486 4,006,236 3,794,636 3,039,172 2,094,892 2,129,682 1,689,038 22.63%
PBT 672,828 226,142 239,946 124,336 113,488 139,960 123,102 32.68%
Tax -66,312 -46,630 -37,836 -24,538 -19,324 -37,992 -20,756 21.33%
NP 606,516 179,512 202,110 99,798 94,164 101,968 102,346 34.48%
-
NP to SH 481,266 135,726 176,114 90,574 83,684 89,492 95,228 30.96%
-
Tax Rate 9.86% 20.62% 15.77% 19.74% 17.03% 27.14% 16.86% -
Total Cost 5,144,970 3,826,724 3,592,526 2,939,374 2,000,728 2,027,714 1,586,692 21.63%
-
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 155,917 112,480 103,413 - 8,799 8,671 7,359 66.26%
Div Payout % 32.40% 82.87% 58.72% - 10.52% 9.69% 7.73% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
NOSH 1,299,314 1,249,779 517,069 508,271 439,978 433,585 367,959 23.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.55% 4.48% 5.33% 3.28% 4.49% 4.79% 6.06% -
ROE 21.79% 6.79% 10.35% 6.91% 7.92% 10.75% 12.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 442.66 320.56 733.87 597.94 476.13 491.18 459.03 -0.60%
EPS 37.04 10.86 34.06 17.82 19.02 20.64 25.88 6.15%
DPS 12.00 9.00 20.00 0.00 2.00 2.00 2.00 34.76%
NAPS 1.70 1.60 3.29 2.58 2.40 1.92 2.02 -2.83%
Adjusted Per Share Value based on latest NOSH - 507,367
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.80 48.62 46.05 36.88 25.42 25.85 20.50 22.63%
EPS 5.84 1.65 2.14 1.10 1.02 1.09 1.16 30.88%
DPS 1.89 1.37 1.26 0.00 0.11 0.11 0.09 66.02%
NAPS 0.2681 0.2427 0.2065 0.1592 0.1282 0.101 0.0902 19.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.68 2.60 3.93 2.33 1.84 2.21 1.33 -
P/RPS 0.83 0.81 0.54 0.39 0.39 0.45 0.29 19.13%
P/EPS 9.94 23.94 11.54 13.08 9.67 10.71 5.14 11.60%
EY 10.07 4.18 8.67 7.65 10.34 9.34 19.46 -10.38%
DY 3.26 3.46 5.09 0.00 1.09 0.90 1.50 13.79%
P/NAPS 2.16 1.62 1.19 0.90 0.77 1.15 0.66 21.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 -
Price 4.30 1.85 6.10 2.02 1.70 1.89 1.39 -
P/RPS 0.97 0.58 0.83 0.34 0.36 0.38 0.30 21.58%
P/EPS 11.61 17.03 17.91 11.34 8.94 9.16 5.37 13.69%
EY 8.61 5.87 5.58 8.82 11.19 10.92 18.62 -12.05%
DY 2.79 4.86 3.28 0.00 1.18 1.06 1.44 11.64%
P/NAPS 2.53 1.16 1.85 0.78 0.71 0.98 0.69 24.15%

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