[PMETAL] YoY Annualized Quarter 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- -45.09%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,159,940 4,223,440 3,588,420 2,896,972 2,100,244 1,886,344 1,580,048 21.78%
PBT 548,948 280,628 145,556 141,280 131,064 132,892 162,344 22.49%
Tax -56,220 -51,784 -35,824 -32,968 -26,396 -35,388 -21,956 16.94%
NP 492,728 228,844 109,732 108,312 104,668 97,504 140,388 23.25%
-
NP to SH 378,232 172,548 112,124 100,984 90,452 85,956 129,560 19.53%
-
Tax Rate 10.24% 18.45% 24.61% 23.34% 20.14% 26.63% 13.52% -
Total Cost 4,667,212 3,994,596 3,478,688 2,788,660 1,995,576 1,788,840 1,439,660 21.63%
-
Net Worth 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 745,774 19.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 155,864 144,593 102,302 - - - - -
Div Payout % 41.21% 83.80% 91.24% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 745,774 19.33%
NOSH 1,298,873 1,204,944 511,514 507,967 439,941 431,506 365,575 23.50%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.55% 5.42% 3.06% 3.74% 4.98% 5.17% 8.89% -
ROE 17.54% 8.95% 8.77% 7.89% 8.71% 10.48% 17.37% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 397.26 350.51 701.53 570.31 477.39 437.15 432.21 -1.39%
EPS 29.12 14.32 21.92 19.88 20.56 19.92 35.44 -3.21%
DPS 12.00 12.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.60 2.50 2.52 2.36 1.90 2.04 -3.37%
Adjusted Per Share Value based on latest NOSH - 507,967
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.62 51.26 43.55 35.16 25.49 22.89 19.18 21.77%
EPS 4.59 2.09 1.36 1.23 1.10 1.04 1.57 19.55%
DPS 1.89 1.75 1.24 0.00 0.00 0.00 0.00 -
NAPS 0.2617 0.234 0.1552 0.1554 0.126 0.0995 0.0905 19.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.65 3.31 2.26 1.76 2.06 2.33 1.27 -
P/RPS 0.67 0.94 0.32 0.31 0.43 0.53 0.29 14.96%
P/EPS 9.10 23.11 10.31 8.85 10.02 11.70 3.58 16.80%
EY 10.99 4.33 9.70 11.30 9.98 8.55 27.91 -14.37%
DY 4.53 3.63 8.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.07 0.90 0.70 0.87 1.23 0.62 17.10%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 30/05/11 22/06/10 -
Price 2.94 2.85 3.55 2.34 1.87 2.36 1.38 -
P/RPS 0.74 0.81 0.51 0.41 0.39 0.54 0.32 14.98%
P/EPS 10.10 19.90 16.20 11.77 9.10 11.85 3.89 17.21%
EY 9.90 5.02 6.17 8.50 10.99 8.44 25.68 -14.67%
DY 4.08 4.21 5.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.78 1.42 0.93 0.79 1.24 0.68 17.26%

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