[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.35%
YoY- 103.67%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,314,046 1,519,586 724,243 2,384,420 1,656,581 1,047,446 525,061 168.56%
PBT 13,800 62,168 35,320 100,144 77,233 56,744 32,766 -43.78%
Tax 37,966 -12,269 -8,242 121,684 137,993 -9,662 -6,599 -
NP 51,766 49,899 27,078 221,828 215,226 47,082 26,167 57.52%
-
NP to SH 43,638 45,287 25,246 183,899 177,935 41,842 22,613 54.94%
-
Tax Rate -275.12% 19.74% 23.34% -121.51% -178.67% 17.03% 20.14% -
Total Cost 2,262,280 1,469,687 697,165 2,162,592 1,441,355 1,000,364 498,894 173.71%
-
Net Worth 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 16.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,086 - - 13,727 8,916 4,399 - -
Div Payout % 11.66% - - 7.46% 5.01% 10.52% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,302,019 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 16.27%
NOSH 508,601 508,271 507,967 457,568 445,840 439,978 439,941 10.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.24% 3.28% 3.74% 9.30% 12.99% 4.49% 4.98% -
ROE 3.35% 3.45% 1.97% 16.27% 15.00% 3.96% 2.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 454.98 298.97 142.58 521.11 371.56 238.07 119.35 143.83%
EPS 8.58 8.91 4.97 40.29 39.91 9.51 5.14 40.67%
DPS 1.00 0.00 0.00 3.00 2.00 1.00 0.00 -
NAPS 2.56 2.58 2.52 2.47 2.66 2.40 2.36 5.56%
Adjusted Per Share Value based on latest NOSH - 483,394
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.07 18.43 8.79 28.92 20.09 12.71 6.37 168.54%
EPS 0.53 0.55 0.31 2.23 2.16 0.51 0.27 56.70%
DPS 0.06 0.00 0.00 0.17 0.11 0.05 0.00 -
NAPS 0.1579 0.1591 0.1553 0.1371 0.1439 0.1281 0.1259 16.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.21 2.33 1.76 1.91 1.64 1.84 2.06 -
P/RPS 0.49 0.78 1.23 0.37 0.44 0.77 1.73 -56.83%
P/EPS 25.76 26.15 35.41 4.75 4.11 19.35 40.08 -25.50%
EY 3.88 3.82 2.82 21.04 24.34 5.17 2.50 34.01%
DY 0.45 0.00 0.00 1.57 1.22 0.54 0.00 -
P/NAPS 0.86 0.90 0.70 0.77 0.62 0.77 0.87 -0.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 -
Price 2.36 2.02 2.34 1.76 1.75 1.70 1.87 -
P/RPS 0.52 0.68 1.64 0.34 0.47 0.71 1.57 -52.09%
P/EPS 27.51 22.67 47.08 4.38 4.38 17.88 36.38 -16.98%
EY 3.64 4.41 2.12 22.84 22.81 5.59 2.75 20.53%
DY 0.42 0.00 0.00 1.70 1.14 0.59 0.00 -
P/NAPS 0.92 0.78 0.93 0.71 0.66 0.71 0.79 10.67%

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