[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.48%
YoY- -42.96%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,875,743 1,289,985 4,406,674 3,019,439 2,003,118 1,055,860 4,091,017 -20.95%
PBT 336,414 137,237 233,262 155,363 113,071 70,157 304,065 6.97%
Tax -33,156 -14,055 -68,917 -35,560 -23,315 -12,946 -38,098 -8.85%
NP 303,258 123,182 164,345 119,803 89,756 57,211 265,967 9.15%
-
NP to SH 240,633 94,558 136,169 97,371 67,863 43,137 214,910 7.83%
-
Tax Rate 9.86% 10.24% 29.54% 22.89% 20.62% 18.45% 12.53% -
Total Cost 2,572,485 1,166,803 4,242,329 2,899,636 1,913,362 998,649 3,825,050 -23.25%
-
Net Worth 2,208,834 2,156,130 1,912,485 1,810,670 1,999,646 1,927,910 1,034,456 65.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 77,958 38,966 95,624 75,972 56,240 36,148 97,360 -13.78%
Div Payout % 32.40% 41.21% 70.22% 78.02% 82.87% 83.80% 45.30% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,208,834 2,156,130 1,912,485 1,810,670 1,999,646 1,927,910 1,034,456 65.89%
NOSH 1,299,314 1,298,873 1,274,990 1,266,202 1,249,779 1,204,944 608,504 65.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.55% 9.55% 3.73% 3.97% 4.48% 5.42% 6.50% -
ROE 10.89% 4.39% 7.12% 5.38% 3.39% 2.24% 20.78% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 221.33 99.32 345.62 238.46 160.28 87.63 672.31 -52.35%
EPS 18.52 7.28 10.68 7.69 5.43 3.58 20.21 -5.66%
DPS 6.00 3.00 7.50 6.00 4.50 3.00 16.00 -48.02%
NAPS 1.70 1.66 1.50 1.43 1.60 1.60 1.70 0.00%
Adjusted Per Share Value based on latest NOSH - 1,299,911
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.88 15.65 53.45 36.63 24.30 12.81 49.63 -20.96%
EPS 2.92 1.15 1.65 1.18 0.82 0.52 2.61 7.77%
DPS 0.95 0.47 1.16 0.92 0.68 0.44 1.18 -13.46%
NAPS 0.2679 0.2615 0.232 0.2196 0.2426 0.2339 0.1255 65.86%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.68 2.65 2.09 2.06 2.60 3.31 2.59 -
P/RPS 1.66 2.67 0.60 0.86 1.62 3.78 0.39 162.87%
P/EPS 19.87 36.40 19.57 26.79 47.88 92.46 7.33 94.53%
EY 5.03 2.75 5.11 3.73 2.09 1.08 13.64 -48.60%
DY 1.63 1.13 3.59 2.91 1.73 0.91 6.18 -58.90%
P/NAPS 2.16 1.60 1.39 1.44 1.62 2.07 1.52 26.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 -
Price 4.30 2.94 2.15 2.11 1.85 2.85 2.93 -
P/RPS 1.94 2.96 0.62 0.88 1.15 3.25 0.44 169.12%
P/EPS 23.22 40.38 20.13 27.44 34.07 79.61 8.30 98.66%
EY 4.31 2.48 4.97 3.64 2.94 1.26 12.05 -49.64%
DY 1.40 1.02 3.49 2.84 2.43 1.05 5.46 -59.67%
P/NAPS 2.53 1.77 1.43 1.48 1.16 1.78 1.72 29.36%

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