[PMETAL] YoY Cumulative 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- -86.27%
YoY- 11.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,289,985 1,055,860 897,105 724,243 525,061 471,586 395,012 21.78%
PBT 137,237 70,157 36,389 35,320 32,766 33,223 40,586 22.49%
Tax -14,055 -12,946 -8,956 -8,242 -6,599 -8,847 -5,489 16.94%
NP 123,182 57,211 27,433 27,078 26,167 24,376 35,097 23.25%
-
NP to SH 94,558 43,137 28,031 25,246 22,613 21,489 32,390 19.53%
-
Tax Rate 10.24% 18.45% 24.61% 23.34% 20.14% 26.63% 13.52% -
Total Cost 1,166,803 998,649 869,672 697,165 498,894 447,210 359,915 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 38,966 36,148 25,575 - - - - -
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 4.39% 2.24% 2.19% 1.97% 2.18% 2.62% 4.34% -
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 99.32 87.63 175.38 142.58 119.35 109.29 108.05 -1.39%
EPS 7.28 3.58 5.48 4.97 5.14 4.98 8.86 -3.21%
DPS 3.00 3.00 5.00 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 15.66 12.81 10.89 8.79 6.37 5.72 4.79 21.80%
EPS 1.15 0.52 0.34 0.31 0.27 0.26 0.39 19.72%
DPS 0.47 0.44 0.31 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 2.67 3.78 1.29 1.23 1.73 2.13 1.18 14.56%
P/EPS 36.40 92.46 41.24 35.41 40.08 46.79 14.33 16.79%
EY 2.75 1.08 2.42 2.82 2.50 2.14 6.98 -14.36%
DY 1.13 0.91 2.21 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 2.96 3.25 2.02 1.64 1.57 2.16 1.28 14.98%
P/EPS 40.38 79.61 64.78 47.08 36.38 47.39 15.58 17.18%
EY 2.48 1.26 1.54 2.12 2.75 2.11 6.42 -14.64%
DY 1.02 1.05 1.41 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