[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.64%
YoY- -75.48%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,625,714 3,019,439 2,926,018 2,314,046 1,656,581 1,646,508 1,311,913 23.34%
PBT 488,954 155,363 236,228 13,800 77,233 100,048 81,518 34.75%
Tax -44,854 -35,560 -29,261 37,966 137,993 -25,524 -15,854 18.90%
NP 444,100 119,803 206,967 51,766 215,226 74,524 65,664 37.47%
-
NP to SH 363,675 97,371 170,710 43,638 177,935 64,878 61,844 34.31%
-
Tax Rate 9.17% 22.89% 12.39% -275.12% -178.67% 25.51% 19.45% -
Total Cost 4,181,614 2,899,636 2,719,051 2,262,280 1,441,355 1,571,984 1,246,249 22.33%
-
Net Worth 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 1,010,287 783,757 19.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 91,146 75,972 68,221 5,086 8,916 4,392 4,282 66.39%
Div Payout % 25.06% 78.02% 39.96% 11.66% 5.01% 6.77% 6.93% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 1,010,287 783,757 19.33%
NOSH 1,302,094 1,266,202 524,777 508,601 445,840 439,255 428,282 20.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.60% 3.97% 7.07% 2.24% 12.99% 4.53% 5.01% -
ROE 16.05% 5.38% 9.51% 3.35% 15.00% 6.42% 7.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 355.25 238.46 557.57 454.98 371.56 374.84 306.32 2.49%
EPS 27.93 7.69 32.53 8.58 39.91 14.77 14.44 11.61%
DPS 7.00 6.00 13.00 1.00 2.00 1.00 1.00 38.26%
NAPS 1.74 1.43 3.42 2.56 2.66 2.30 1.83 -0.83%
Adjusted Per Share Value based on latest NOSH - 515,312
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.14 36.65 35.51 28.08 20.11 19.98 15.92 23.34%
EPS 4.41 1.18 2.07 0.53 2.16 0.79 0.75 34.31%
DPS 1.11 0.92 0.83 0.06 0.11 0.05 0.05 67.56%
NAPS 0.275 0.2198 0.2178 0.158 0.1439 0.1226 0.0951 19.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.29 2.06 6.25 2.21 1.64 1.55 1.50 -
P/RPS 1.21 0.86 1.12 0.49 0.44 0.41 0.49 16.24%
P/EPS 15.36 26.79 19.21 25.76 4.11 10.49 10.39 6.72%
EY 6.51 3.73 5.20 3.88 24.34 9.53 9.63 -6.31%
DY 1.63 2.91 2.08 0.45 1.22 0.65 0.67 15.95%
P/NAPS 2.47 1.44 1.83 0.86 0.62 0.67 0.82 20.15%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 4.35 2.11 6.85 2.36 1.75 1.73 2.13 -
P/RPS 1.22 0.88 1.23 0.52 0.47 0.46 0.70 9.69%
P/EPS 15.57 27.44 21.06 27.51 4.38 11.71 14.75 0.90%
EY 6.42 3.64 4.75 3.64 22.81 8.54 6.78 -0.90%
DY 1.61 2.84 1.90 0.42 1.14 0.58 0.47 22.75%
P/NAPS 2.50 1.48 2.00 0.92 0.66 0.75 1.16 13.63%

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