[PMETAL] YoY Annualized Quarter 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- -74.29%
YoY- -91.87%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,649,451 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 1,698,839 25.51%
PBT 674,832 233,262 304,065 8,868 100,144 123,077 103,315 36.68%
Tax -69,062 -68,917 -38,098 2,707 121,684 -21,971 -13,705 30.90%
NP 605,770 164,345 265,967 11,575 221,828 101,106 89,610 37.46%
-
NP to SH 483,572 136,169 214,910 14,959 183,899 90,291 83,493 33.97%
-
Tax Rate 10.23% 29.54% 12.53% -30.53% -121.51% 17.85% 13.27% -
Total Cost 6,043,681 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 1,609,229 24.65%
-
Net Worth 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 3.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 140,895 95,624 97,360 10,185 13,727 8,725 8,600 59.29%
Div Payout % 29.14% 70.22% 45.30% 68.09% 7.46% 9.66% 10.30% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 3.69%
NOSH 1,657,591 1,274,990 608,504 509,264 457,568 436,269 430,047 25.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.11% 3.73% 6.50% 0.37% 9.30% 4.46% 5.27% -
ROE 48.62% 7.12% 20.78% 1.18% 16.27% 9.04% 10.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 401.15 345.62 672.31 612.97 521.11 520.03 395.04 0.25%
EPS 13.22 10.68 20.21 2.94 40.29 20.72 21.87 -8.04%
DPS 8.50 7.50 16.00 2.00 3.00 2.00 2.00 27.24%
NAPS 0.60 1.50 1.70 2.49 2.47 2.29 1.86 -17.17%
Adjusted Per Share Value based on latest NOSH - 509,157
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.70 53.48 49.65 37.89 28.94 27.53 20.62 25.50%
EPS 5.87 1.65 2.61 0.18 2.23 1.10 1.01 34.05%
DPS 1.71 1.16 1.18 0.12 0.17 0.11 0.10 60.43%
NAPS 0.1207 0.2321 0.1255 0.1539 0.1372 0.1213 0.0971 3.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.59 2.09 2.59 2.32 1.91 1.76 2.62 -
P/RPS 0.40 0.60 0.39 0.38 0.37 0.34 0.66 -8.00%
P/EPS 5.45 19.57 7.33 78.98 4.75 8.50 13.49 -14.00%
EY 18.35 5.11 13.64 1.27 21.04 11.76 7.41 16.29%
DY 5.35 3.59 6.18 0.86 1.57 1.14 0.76 38.39%
P/NAPS 2.65 1.39 1.52 0.93 0.77 0.77 1.41 11.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.35 2.15 2.93 2.30 1.76 1.92 2.15 -
P/RPS 0.59 0.62 0.44 0.38 0.34 0.37 0.54 1.48%
P/EPS 8.06 20.13 8.30 78.30 4.38 9.28 11.07 -5.14%
EY 12.41 4.97 12.05 1.28 22.84 10.78 9.03 5.43%
DY 3.62 3.49 5.46 0.87 1.70 1.04 0.93 25.39%
P/NAPS 3.92 1.43 1.72 0.92 0.71 0.84 1.16 22.47%

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