[PMETAL] YoY TTM 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- -73.52%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,002,166 4,154,016 3,733,629 3,041,885 2,293,087 2,033,435 1,646,693 24.03%
PBT 566,853 216,122 231,296 133,447 105,157 121,845 103,815 32.66%
Tax -78,211 -36,706 -64,520 -75,079 137,578 -23,375 -19,534 25.98%
NP 488,642 179,416 166,776 58,368 242,735 98,470 84,281 33.99%
-
NP to SH 402,473 139,394 142,031 49,602 204,979 86,526 74,447 32.44%
-
Tax Rate 13.80% 16.98% 27.89% 56.26% -130.83% 19.18% 18.82% -
Total Cost 5,513,524 3,974,600 3,566,853 2,983,517 2,050,352 1,934,965 1,562,412 23.36%
-
Net Worth 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 19.38%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 110,479 100,689 72,421 15,060 13,249 8,654 7,330 57.10%
Div Payout % 27.45% 72.23% 50.99% 30.36% 6.46% 10.00% 9.85% -
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 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 784,364 19.38%
NOSH 1,306,178 1,299,911 527,123 515,312 445,914 439,563 428,614 20.38%
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 8.14% 4.32% 4.47% 1.92% 10.59% 4.84% 5.12% -
ROE 17.71% 7.50% 7.88% 3.76% 17.28% 8.56% 9.49% -
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 459.52 319.56 708.30 590.30 514.24 462.60 384.19 3.02%
EPS 30.81 10.72 26.94 9.63 45.97 19.68 17.37 10.01%
DPS 8.50 7.75 13.74 2.92 3.00 1.97 1.71 30.60%
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 72.85 50.42 45.31 36.92 27.83 24.68 19.99 24.02%
EPS 4.88 1.69 1.72 0.60 2.49 1.05 0.90 32.51%
DPS 1.34 1.22 0.88 0.18 0.16 0.11 0.09 56.78%
NAPS 0.2758 0.2256 0.2188 0.1601 0.144 0.1227 0.0952 19.37%
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 0.93 0.64 0.88 0.37 0.32 0.34 0.39 15.57%
P/EPS 13.92 19.21 23.20 22.96 3.57 7.87 8.64 8.26%
EY 7.18 5.21 4.31 4.36 28.03 12.70 11.58 -7.65%
DY 1.98 3.76 2.20 1.32 1.83 1.27 1.14 9.62%
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 0.95 0.66 0.97 0.40 0.34 0.37 0.55 9.52%
P/EPS 14.12 19.68 25.42 24.52 3.81 8.79 12.26 2.37%
EY 7.08 5.08 3.93 4.08 26.27 11.38 8.15 -2.31%
DY 1.95 3.67 2.01 1.24 1.71 1.14 0.80 15.99%
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