[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 325.25%
YoY- 174.26%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,519,586 724,243 2,384,420 1,656,581 1,047,446 525,061 2,268,751 -23.46%
PBT 62,168 35,320 100,144 77,233 56,744 32,766 123,077 -36.60%
Tax -12,269 -8,242 121,684 137,993 -9,662 -6,599 -21,971 -32.21%
NP 49,899 27,078 221,828 215,226 47,082 26,167 101,106 -37.57%
-
NP to SH 45,287 25,246 183,899 177,935 41,842 22,613 90,291 -36.89%
-
Tax Rate 19.74% 23.34% -121.51% -178.67% 17.03% 20.14% 17.85% -
Total Cost 1,469,687 697,165 2,162,592 1,441,355 1,000,364 498,894 2,167,645 -22.84%
-
Net Worth 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 19.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 13,727 8,916 4,399 - 8,725 -
Div Payout % - - 7.46% 5.01% 10.52% - 9.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 19.90%
NOSH 508,271 507,967 457,568 445,840 439,978 439,941 436,269 10.73%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.28% 3.74% 9.30% 12.99% 4.49% 4.98% 4.46% -
ROE 3.45% 1.97% 16.27% 15.00% 3.96% 2.18% 9.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 298.97 142.58 521.11 371.56 238.07 119.35 520.03 -30.88%
EPS 8.91 4.97 40.29 39.91 9.51 5.14 20.72 -43.05%
DPS 0.00 0.00 3.00 2.00 1.00 0.00 2.00 -
NAPS 2.58 2.52 2.47 2.66 2.40 2.36 2.29 8.28%
Adjusted Per Share Value based on latest NOSH - 445,914
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.44 8.79 28.94 20.11 12.71 6.37 27.53 -23.46%
EPS 0.55 0.31 2.23 2.16 0.51 0.27 1.10 -37.03%
DPS 0.00 0.00 0.17 0.11 0.05 0.00 0.11 -
NAPS 0.1592 0.1554 0.1372 0.1439 0.1282 0.126 0.1213 19.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.33 1.76 1.91 1.64 1.84 2.06 1.76 -
P/RPS 0.78 1.23 0.37 0.44 0.77 1.73 0.34 74.03%
P/EPS 26.15 35.41 4.75 4.11 19.35 40.08 8.50 111.67%
EY 3.82 2.82 21.04 24.34 5.17 2.50 11.76 -52.77%
DY 0.00 0.00 1.57 1.22 0.54 0.00 1.14 -
P/NAPS 0.90 0.70 0.77 0.62 0.77 0.87 0.77 10.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 -
Price 2.02 2.34 1.76 1.75 1.70 1.87 1.92 -
P/RPS 0.68 1.64 0.34 0.47 0.71 1.57 0.37 50.09%
P/EPS 22.67 47.08 4.38 4.38 17.88 36.38 9.28 81.48%
EY 4.41 2.12 22.84 22.81 5.59 2.75 10.78 -44.92%
DY 0.00 0.00 1.70 1.14 0.59 0.00 1.04 -
P/NAPS 0.78 0.93 0.71 0.66 0.71 0.79 0.84 -4.82%

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