[PMETAL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -19.71%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,501,744 7,736,896 5,159,940 4,223,440 3,588,420 2,896,972 2,100,244 26.22%
PBT 840,956 797,320 548,948 280,628 145,556 141,280 131,064 36.29%
Tax -70,700 -56,672 -56,220 -51,784 -35,824 -32,968 -26,396 17.83%
NP 770,256 740,648 492,728 228,844 109,732 108,312 104,668 39.44%
-
NP to SH 601,908 592,196 378,232 172,548 112,124 100,984 90,452 37.12%
-
Tax Rate 8.41% 7.11% 10.24% 18.45% 24.61% 23.34% 20.14% -
Total Cost 7,731,488 6,996,248 4,667,212 3,994,596 3,478,688 2,788,660 1,995,576 25.31%
-
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 231,607 222,630 155,864 144,593 102,302 - - -
Div Payout % 38.48% 37.59% 41.21% 83.80% 91.24% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
NOSH 3,867,037 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 43.63%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.06% 9.57% 9.55% 5.42% 3.06% 3.74% 4.98% -
ROE 19.74% 29.02% 17.54% 8.95% 8.77% 7.89% 8.71% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 220.24 208.51 397.26 350.51 701.53 570.31 477.39 -12.09%
EPS 15.60 15.96 29.12 14.32 21.92 19.88 20.56 -4.49%
DPS 6.00 6.00 12.00 12.00 20.00 0.00 0.00 -
NAPS 0.79 0.55 1.66 1.60 2.50 2.52 2.36 -16.66%
Adjusted Per Share Value based on latest NOSH - 1,204,944
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 103.13 93.85 62.59 51.23 43.53 35.14 25.48 26.22%
EPS 7.30 7.18 4.59 2.09 1.36 1.22 1.10 37.06%
DPS 2.81 2.70 1.89 1.75 1.24 0.00 0.00 -
NAPS 0.3699 0.2476 0.2615 0.2339 0.1551 0.1553 0.1259 19.66%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.32 2.65 2.65 3.31 2.26 1.76 2.06 -
P/RPS 1.96 1.27 0.67 0.94 0.32 0.31 0.43 28.75%
P/EPS 27.70 16.60 9.10 23.11 10.31 8.85 10.02 18.45%
EY 3.61 6.02 10.99 4.33 9.70 11.30 9.98 -15.58%
DY 1.39 2.26 4.53 3.63 8.85 0.00 0.00 -
P/NAPS 5.47 4.82 1.60 2.07 0.90 0.70 0.87 35.83%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 -
Price 4.96 2.74 2.94 2.85 3.55 2.34 1.87 -
P/RPS 2.25 1.31 0.74 0.81 0.51 0.41 0.39 33.90%
P/EPS 31.81 17.17 10.10 19.90 16.20 11.77 9.10 23.18%
EY 3.14 5.82 9.90 5.02 6.17 8.50 10.99 -18.83%
DY 1.21 2.19 4.08 4.21 5.63 0.00 0.00 -
P/NAPS 6.28 4.98 1.77 1.78 1.42 0.93 0.79 41.24%

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