[PMETAL] QoQ Cumulative 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- 214.14%
YoY- 94.44%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,055,860 4,091,017 2,926,018 1,897,318 897,105 3,121,657 2,314,046 -40.75%
PBT 70,157 304,065 236,228 119,973 36,389 8,868 13,800 195.95%
Tax -12,946 -38,098 -29,261 -18,918 -8,956 2,707 37,966 -
NP 57,211 265,967 206,967 101,055 27,433 11,575 51,766 6.90%
-
NP to SH 43,137 214,910 170,710 88,057 28,031 14,959 43,638 -0.76%
-
Tax Rate 18.45% 12.53% 12.39% 15.77% 24.61% -30.53% -275.12% -
Total Cost 998,649 3,825,050 2,719,051 1,796,263 869,672 3,110,082 2,262,280 -42.05%
-
Net Worth 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 29.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 36,148 97,360 68,221 51,706 25,575 10,185 5,086 270.10%
Div Payout % 83.80% 45.30% 39.96% 58.72% 91.24% 68.09% 11.66% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,927,910 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 29.94%
NOSH 1,204,944 608,504 524,777 517,069 511,514 509,264 508,601 77.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.42% 6.50% 7.07% 5.33% 3.06% 0.37% 2.24% -
ROE 2.24% 20.78% 9.51% 5.18% 2.19% 1.18% 3.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.63 672.31 557.57 366.94 175.38 612.97 454.98 -66.68%
EPS 3.58 20.21 32.53 17.03 5.48 2.94 8.58 -44.19%
DPS 3.00 16.00 13.00 10.00 5.00 2.00 1.00 108.14%
NAPS 1.60 1.70 3.42 3.29 2.50 2.49 2.56 -26.92%
Adjusted Per Share Value based on latest NOSH - 518,807
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.81 49.63 35.49 23.02 10.88 37.87 28.07 -40.75%
EPS 0.52 2.61 2.07 1.07 0.34 0.18 0.53 -1.26%
DPS 0.44 1.18 0.83 0.63 0.31 0.12 0.06 277.91%
NAPS 0.2339 0.1255 0.2177 0.2064 0.1551 0.1538 0.1579 29.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.31 2.59 6.25 3.93 2.26 2.32 2.21 -
P/RPS 3.78 0.39 1.12 1.07 1.29 0.38 0.49 290.90%
P/EPS 92.46 7.33 19.21 23.08 41.24 78.98 25.76 134.60%
EY 1.08 13.64 5.20 4.33 2.42 1.27 3.88 -57.40%
DY 0.91 6.18 2.08 2.54 2.21 0.86 0.45 59.98%
P/NAPS 2.07 1.52 1.83 1.19 0.90 0.93 0.86 79.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 -
Price 2.85 2.93 6.85 6.10 3.55 2.30 2.36 -
P/RPS 3.25 0.44 1.23 1.66 2.02 0.38 0.52 239.68%
P/EPS 79.61 8.30 21.06 35.82 64.78 78.30 27.51 103.20%
EY 1.26 12.05 4.75 2.79 1.54 1.28 3.64 -50.73%
DY 1.05 5.46 1.90 1.64 1.41 0.87 0.42 84.30%
P/NAPS 1.78 1.72 2.00 1.85 1.42 0.92 0.92 55.33%

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