[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.24%
YoY- 291.2%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,006,236 4,223,440 4,091,017 3,901,357 3,794,636 3,588,420 3,121,657 18.14%
PBT 226,142 280,628 304,065 314,970 239,946 145,556 8,868 771.52%
Tax -46,630 -51,784 -38,098 -39,014 -37,836 -35,824 2,707 -
NP 179,512 228,844 265,967 275,956 202,110 109,732 11,575 525.02%
-
NP to SH 135,726 172,548 214,910 227,613 176,114 112,124 14,959 336.77%
-
Tax Rate 20.62% 18.45% 12.53% 12.39% 15.77% 24.61% -30.53% -
Total Cost 3,826,724 3,994,596 3,825,050 3,625,401 3,592,526 3,478,688 3,110,082 14.86%
-
Net Worth 1,999,646 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 35.59%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 112,480 144,593 97,360 90,961 103,413 102,302 10,185 398.10%
Div Payout % 82.87% 83.80% 45.30% 39.96% 58.72% 91.24% 68.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,999,646 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 35.59%
NOSH 1,249,779 1,204,944 608,504 524,777 517,069 511,514 509,264 82.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.48% 5.42% 6.50% 7.07% 5.33% 3.06% 0.37% -
ROE 6.79% 8.95% 20.78% 12.68% 10.35% 8.77% 1.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 320.56 350.51 672.31 743.43 733.87 701.53 612.97 -35.16%
EPS 10.86 14.32 20.21 43.37 34.06 21.92 2.94 139.53%
DPS 9.00 12.00 16.00 17.33 20.00 20.00 2.00 173.31%
NAPS 1.60 1.60 1.70 3.42 3.29 2.50 2.49 -25.59%
Adjusted Per Share Value based on latest NOSH - 527,123
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.62 51.26 49.65 47.35 46.05 43.55 37.89 18.13%
EPS 1.65 2.09 2.61 2.76 2.14 1.36 0.18 339.78%
DPS 1.37 1.75 1.18 1.10 1.26 1.24 0.12 409.28%
NAPS 0.2427 0.234 0.1255 0.2178 0.2065 0.1552 0.1539 35.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 3.31 2.59 6.25 3.93 2.26 2.32 -
P/RPS 0.81 0.94 0.39 0.84 0.54 0.32 0.38 65.85%
P/EPS 23.94 23.11 7.33 14.41 11.54 10.31 78.98 -54.97%
EY 4.18 4.33 13.64 6.94 8.67 9.70 1.27 121.74%
DY 3.46 3.63 6.18 2.77 5.09 8.85 0.86 153.60%
P/NAPS 1.62 2.07 1.52 1.83 1.19 0.90 0.93 44.92%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 -
Price 1.85 2.85 2.93 6.85 6.10 3.55 2.30 -
P/RPS 0.58 0.81 0.44 0.92 0.83 0.51 0.38 32.66%
P/EPS 17.03 19.90 8.30 15.79 17.91 16.20 78.30 -63.93%
EY 5.87 5.02 12.05 6.33 5.58 6.17 1.28 176.79%
DY 4.86 4.21 5.46 2.53 3.28 5.63 0.87 215.82%
P/NAPS 1.16 1.78 1.72 2.00 1.85 1.42 0.92 16.76%

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