[PMETAL] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.89%
YoY- 1336.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,170,364 6,649,451 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 23.78%
PBT 819,531 674,832 233,262 304,065 8,868 100,144 123,077 37.12%
Tax -64,123 -69,062 -68,917 -38,098 2,707 121,684 -21,971 19.52%
NP 755,408 605,770 164,345 265,967 11,575 221,828 101,106 39.77%
-
NP to SH 602,789 483,572 136,169 214,910 14,959 183,899 90,291 37.18%
-
Tax Rate 7.82% 10.23% 29.54% 12.53% -30.53% -121.51% 17.85% -
Total Cost 7,414,956 6,043,681 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 22.72%
-
Net Worth 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 14.28%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 226,497 140,895 95,624 97,360 10,185 13,727 8,725 71.98%
Div Payout % 37.57% 29.14% 70.22% 45.30% 68.09% 7.46% 9.66% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 999,057 14.28%
NOSH 3,832,781 1,657,591 1,274,990 608,504 509,264 457,568 436,269 43.59%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.25% 9.11% 3.73% 6.50% 0.37% 9.30% 4.46% -
ROE 27.06% 48.62% 7.12% 20.78% 1.18% 16.27% 9.04% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 216.44 401.15 345.62 672.31 612.97 521.11 520.03 -13.58%
EPS 16.13 13.22 10.68 20.21 2.94 40.29 20.72 -4.08%
DPS 6.00 8.50 7.50 16.00 2.00 3.00 2.00 20.07%
NAPS 0.59 0.60 1.50 1.70 2.49 2.47 2.29 -20.21%
Adjusted Per Share Value based on latest NOSH - 854,126
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.11 80.66 53.45 49.63 37.87 28.92 27.52 23.78%
EPS 7.31 5.87 1.65 2.61 0.18 2.23 1.10 37.07%
DPS 2.75 1.71 1.16 1.18 0.12 0.17 0.11 70.91%
NAPS 0.2702 0.1206 0.232 0.1255 0.1538 0.1371 0.1212 14.28%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.39 1.59 2.09 2.59 2.32 1.91 1.76 -
P/RPS 2.49 0.40 0.60 0.39 0.38 0.37 0.34 39.31%
P/EPS 33.75 5.45 19.57 7.33 78.98 4.75 8.50 25.81%
EY 2.96 18.35 5.11 13.64 1.27 21.04 11.76 -20.52%
DY 1.11 5.35 3.59 6.18 0.86 1.57 1.14 -0.44%
P/NAPS 9.14 2.65 1.39 1.52 0.93 0.77 0.77 50.97%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 5.78 2.35 2.15 2.93 2.30 1.76 1.92 -
P/RPS 2.67 0.59 0.62 0.44 0.38 0.34 0.37 38.97%
P/EPS 36.20 8.06 20.13 8.30 78.30 4.38 9.28 25.44%
EY 2.76 12.41 4.97 12.05 1.28 22.84 10.78 -20.29%
DY 1.04 3.62 3.49 5.46 0.87 1.70 1.04 0.00%
P/NAPS 9.80 3.92 1.43 1.72 0.92 0.71 0.84 50.54%

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