[PMETAL] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 114.14%
YoY- 199.52%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,079,030 1,585,758 947,258 1,000,213 795,343 522,385 593,255 23.22%
PBT 209,371 199,177 42,914 83,584 26,848 23,978 36,757 33.60%
Tax -18,587 -19,101 -10,369 -9,962 -4,027 -3,063 -10,150 10.59%
NP 190,784 180,076 32,545 73,622 22,821 20,915 26,607 38.82%
-
NP to SH 150,168 146,075 24,726 60,026 20,041 19,229 23,256 36.42%
-
Tax Rate 8.88% 9.59% 24.16% 11.92% 15.00% 12.77% 27.61% -
Total Cost 1,888,246 1,405,682 914,713 926,591 772,522 501,470 566,648 22.19%
-
Net Worth 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 56,032 38,987 19,418 25,940 - 4,400 4,355 53.01%
Div Payout % 37.31% 26.69% 78.53% 43.22% - 22.88% 18.73% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 836,170 16.49%
NOSH 3,735,522 1,299,599 1,294,554 518,807 507,367 440,022 435,505 43.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.18% 11.36% 3.44% 7.36% 2.87% 4.00% 4.48% -
ROE 7.18% 6.61% 1.19% 3.52% 1.53% 1.82% 2.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.66 122.02 73.17 192.79 156.76 118.72 136.22 -13.84%
EPS 4.02 11.24 1.91 11.57 3.95 4.37 5.34 -4.61%
DPS 1.50 3.00 1.50 5.00 0.00 1.00 1.00 6.98%
NAPS 0.56 1.70 1.60 3.29 2.58 2.40 1.92 -18.54%
Adjusted Per Share Value based on latest NOSH - 518,807
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.22 19.24 11.49 12.13 9.65 6.34 7.20 23.21%
EPS 1.82 1.77 0.30 0.73 0.24 0.23 0.28 36.57%
DPS 0.68 0.47 0.24 0.31 0.00 0.05 0.05 54.43%
NAPS 0.2538 0.268 0.2513 0.207 0.1588 0.1281 0.1014 16.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.68 3.68 2.60 3.93 2.33 1.84 2.21 -
P/RPS 4.82 3.02 3.55 2.04 1.49 1.55 1.62 19.90%
P/EPS 66.67 32.74 136.13 33.97 58.99 42.11 41.39 8.26%
EY 1.50 3.05 0.73 2.94 1.70 2.38 2.42 -7.65%
DY 0.56 0.82 0.58 1.27 0.00 0.54 0.45 3.70%
P/NAPS 4.79 2.16 1.62 1.19 0.90 0.77 1.15 26.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 -
Price 3.29 4.30 1.85 6.10 2.02 1.70 1.89 -
P/RPS 5.91 3.52 2.53 3.16 1.29 1.43 1.39 27.25%
P/EPS 81.84 38.26 96.86 52.72 51.14 38.90 35.39 14.98%
EY 1.22 2.61 1.03 1.90 1.96 2.57 2.83 -13.07%
DY 0.46 0.70 0.81 0.82 0.00 0.59 0.53 -2.33%
P/NAPS 5.88 2.53 1.16 1.85 0.78 0.71 0.98 34.76%

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