[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 87.39%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,091,017 2,926,018 1,897,318 897,105 3,121,657 2,314,046 1,519,586 93.17%
PBT 304,065 236,228 119,973 36,389 8,868 13,800 62,168 187.30%
Tax -38,098 -29,261 -18,918 -8,956 2,707 37,966 -12,269 112.40%
NP 265,967 206,967 101,055 27,433 11,575 51,766 49,899 204.20%
-
NP to SH 214,910 170,710 88,057 28,031 14,959 43,638 45,287 181.59%
-
Tax Rate 12.53% 12.39% 15.77% 24.61% -30.53% -275.12% 19.74% -
Total Cost 3,825,050 2,719,051 1,796,263 869,672 3,110,082 2,262,280 1,469,687 88.87%
-
Net Worth 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 -14.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 97,360 68,221 51,706 25,575 10,185 5,086 - -
Div Payout % 45.30% 39.96% 58.72% 91.24% 68.09% 11.66% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,034,456 1,794,737 1,701,159 1,278,786 1,268,067 1,302,019 1,311,340 -14.58%
NOSH 608,504 524,777 517,069 511,514 509,264 508,601 508,271 12.71%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.50% 7.07% 5.33% 3.06% 0.37% 2.24% 3.28% -
ROE 20.78% 9.51% 5.18% 2.19% 1.18% 3.35% 3.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 672.31 557.57 366.94 175.38 612.97 454.98 298.97 71.39%
EPS 20.21 32.53 17.03 5.48 2.94 8.58 8.91 72.37%
DPS 16.00 13.00 10.00 5.00 2.00 1.00 0.00 -
NAPS 1.70 3.42 3.29 2.50 2.49 2.56 2.58 -24.22%
Adjusted Per Share Value based on latest NOSH - 511,514
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.63 35.49 23.02 10.88 37.87 28.07 18.43 93.20%
EPS 2.61 2.07 1.07 0.34 0.18 0.53 0.55 181.59%
DPS 1.18 0.83 0.63 0.31 0.12 0.06 0.00 -
NAPS 0.1255 0.2177 0.2064 0.1551 0.1538 0.1579 0.1591 -14.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.59 6.25 3.93 2.26 2.32 2.21 2.33 -
P/RPS 0.39 1.12 1.07 1.29 0.38 0.49 0.78 -36.92%
P/EPS 7.33 19.21 23.08 41.24 78.98 25.76 26.15 -57.06%
EY 13.64 5.20 4.33 2.42 1.27 3.88 3.82 133.07%
DY 6.18 2.08 2.54 2.21 0.86 0.45 0.00 -
P/NAPS 1.52 1.83 1.19 0.90 0.93 0.86 0.90 41.68%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 -
Price 2.93 6.85 6.10 3.55 2.30 2.36 2.02 -
P/RPS 0.44 1.23 1.66 2.02 0.38 0.52 0.68 -25.13%
P/EPS 8.30 21.06 35.82 64.78 78.30 27.51 22.67 -48.72%
EY 12.05 4.75 2.79 1.54 1.28 3.64 4.41 95.09%
DY 5.46 1.90 1.64 1.41 0.87 0.42 0.00 -
P/NAPS 1.72 2.00 1.85 1.42 0.92 0.92 0.78 69.17%

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