[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.31%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,588,420 3,121,657 3,085,394 3,039,172 2,896,972 2,384,420 2,208,774 38.23%
PBT 145,556 8,868 18,400 124,336 141,280 100,144 102,977 25.97%
Tax -35,824 2,707 50,621 -24,538 -32,968 121,684 183,990 -
NP 109,732 11,575 69,021 99,798 108,312 221,828 286,968 -47.34%
-
NP to SH 112,124 14,959 58,184 90,574 100,984 183,899 237,246 -39.35%
-
Tax Rate 24.61% -30.53% -275.11% 19.74% 23.34% -121.51% -178.67% -
Total Cost 3,478,688 3,110,082 3,016,373 2,939,374 2,788,660 2,162,592 1,921,806 48.58%
-
Net Worth 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 5.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 102,302 10,185 6,781 - - 13,727 11,889 320.46%
Div Payout % 91.24% 68.09% 11.66% - - 7.46% 5.01% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,278,786 1,268,067 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 5.15%
NOSH 511,514 509,264 508,601 508,271 507,967 457,568 445,840 9.60%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.06% 0.37% 2.24% 3.28% 3.74% 9.30% 12.99% -
ROE 8.77% 1.18% 4.47% 6.91% 7.89% 16.27% 20.01% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 701.53 612.97 606.64 597.94 570.31 521.11 495.42 26.12%
EPS 21.92 2.94 11.44 17.82 19.88 40.29 53.21 -44.66%
DPS 20.00 2.00 1.33 0.00 0.00 3.00 2.67 283.30%
NAPS 2.50 2.49 2.56 2.58 2.52 2.47 2.66 -4.05%
Adjusted Per Share Value based on latest NOSH - 507,367
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.53 37.87 37.43 36.87 35.14 28.92 26.79 38.25%
EPS 1.36 0.18 0.71 1.10 1.22 2.23 2.88 -39.38%
DPS 1.24 0.12 0.08 0.00 0.00 0.17 0.14 328.65%
NAPS 0.1551 0.1538 0.1579 0.1591 0.1553 0.1371 0.1439 5.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.26 2.32 2.21 2.33 1.76 1.91 1.64 -
P/RPS 0.32 0.38 0.36 0.39 0.31 0.37 0.33 -2.03%
P/EPS 10.31 78.98 19.32 13.08 8.85 4.75 3.08 123.93%
EY 9.70 1.27 5.18 7.65 11.30 21.04 32.45 -55.32%
DY 8.85 0.86 0.60 0.00 0.00 1.57 1.63 209.23%
P/NAPS 0.90 0.93 0.86 0.90 0.70 0.77 0.62 28.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 -
Price 3.55 2.30 2.36 2.02 2.34 1.76 1.75 -
P/RPS 0.51 0.38 0.39 0.34 0.41 0.34 0.35 28.55%
P/EPS 16.20 78.30 20.63 11.34 11.77 4.38 3.29 189.71%
EY 6.17 1.28 4.85 8.82 8.50 22.84 30.41 -65.50%
DY 5.63 0.87 0.56 0.00 0.00 1.70 1.52 139.58%
P/NAPS 1.42 0.92 0.92 0.78 0.93 0.71 0.66 66.73%

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