[PMETAL] YoY TTM 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- 1.43%
YoY- 100.48%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,640,799 4,219,350 3,294,519 2,583,602 2,336,490 1,775,413 1,317,618 23.32%
PBT 300,342 330,755 106,673 102,698 127,515 95,952 88,722 22.51%
Tax -70,026 -34,397 -94,743 120,041 -23,691 -17,063 -12,367 33.47%
NP 230,316 296,358 11,930 222,739 103,824 78,889 76,355 20.18%
-
NP to SH 187,590 227,839 17,744 186,532 93,045 72,592 67,875 18.44%
-
Tax Rate 23.32% 10.40% 88.82% -116.89% 18.58% 17.78% 13.94% -
Total Cost 4,410,483 3,922,992 3,282,589 2,360,863 2,232,666 1,696,524 1,241,263 23.50%
-
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 97,347 103,526 40,894 13,693 8,745 7,976 6,390 57.38%
Div Payout % 51.89% 45.44% 230.47% 7.34% 9.40% 10.99% 9.41% -
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 4.96% 7.02% 0.36% 8.62% 4.44% 4.44% 5.79% -
ROE 8.70% 11.82% 1.39% 14.57% 8.96% 8.85% 9.10% -
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 357.29 350.17 644.07 508.62 531.09 411.45 360.42 -0.14%
EPS 14.44 18.91 3.47 36.72 21.15 16.82 18.57 -4.10%
DPS 7.50 8.59 8.00 2.70 2.00 1.85 1.75 27.42%
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 56.29 51.18 39.96 31.34 28.34 21.54 15.98 23.32%
EPS 2.28 2.76 0.22 2.26 1.13 0.88 0.82 18.56%
DPS 1.18 1.26 0.50 0.17 0.11 0.10 0.08 56.53%
NAPS 0.2615 0.2339 0.1551 0.1553 0.1259 0.0995 0.0905 19.32%
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 0.74 0.95 0.35 0.35 0.39 0.57 0.35 13.27%
P/EPS 18.35 17.51 65.15 4.79 9.74 13.85 6.84 17.85%
EY 5.45 5.71 1.53 20.86 10.27 7.22 14.62 -15.15%
DY 2.83 2.60 3.54 1.53 0.97 0.79 1.38 12.70%
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 0.82 0.81 0.55 0.46 0.35 0.57 0.38 13.66%
P/EPS 20.36 15.07 102.34 6.37 8.84 14.03 7.43 18.27%
EY 4.91 6.63 0.98 15.69 11.31 7.13 13.45 -15.44%
DY 2.55 3.01 2.25 1.15 1.07 0.78 1.27 12.30%
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