[PMETAL] QoQ 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- 114.14%
YoY- 199.52%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter 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 1,134,577 1,028,700 1,000,213 897,105 807,611 794,460 20.90%
PBT 70,157 60,759 116,255 83,584 36,389 -4,932 48,368 28.16%
Tax -12,946 -1,146 -10,343 -9,962 -8,956 -35,259 -46,501 -57.39%
NP 57,211 59,613 105,912 73,622 27,433 -40,191 1,867 881.28%
-
NP to SH 43,137 42,023 82,653 60,026 28,031 -28,679 -1,649 -
-
Tax Rate 18.45% 1.89% 8.90% 11.92% 24.61% - 96.14% -
Total Cost 998,649 1,074,964 922,788 926,591 869,672 847,802 792,593 16.67%
-
Net Worth 1,927,910 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
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 25,623 15,813 25,940 25,575 5,091 5,153 266.88%
Div Payout % 83.80% 60.98% 19.13% 43.22% 91.24% 0.00% 0.00% -
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 1,460,555 1,802,763 1,706,875 1,278,786 1,262,711 1,319,199 28.81%
NOSH 1,204,944 854,126 527,123 518,807 511,514 509,157 515,312 76.26%
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% 5.25% 10.30% 7.36% 3.06% -4.98% 0.24% -
ROE 2.24% 2.88% 4.58% 3.52% 2.19% -2.27% -0.13% -
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 87.63 132.83 195.15 192.79 175.38 158.62 154.17 -31.40%
EPS 3.58 4.92 15.68 11.57 5.48 -5.58 -0.32 -
DPS 3.00 3.00 3.00 5.00 5.00 1.00 1.00 108.14%
NAPS 1.60 1.71 3.42 3.29 2.50 2.48 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 13.77 12.48 12.14 10.89 9.80 9.64 20.88%
EPS 0.52 0.51 1.00 0.73 0.34 -0.35 -0.02 -
DPS 0.44 0.31 0.19 0.31 0.31 0.06 0.06 277.91%
NAPS 0.234 0.1773 0.2188 0.2072 0.1552 0.1532 0.1601 28.82%
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 1.95 3.20 2.04 1.29 1.46 1.43 91.29%
P/EPS 92.46 52.64 39.86 33.97 41.24 -41.19 -690.63 -
EY 1.08 1.90 2.51 2.94 2.42 -2.43 -0.14 -
DY 0.91 1.16 0.48 1.27 2.21 0.43 0.45 59.98%
P/NAPS 2.07 1.51 1.83 1.19 0.90 0.94 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 2.21 3.51 3.16 2.02 1.45 1.53 65.32%
P/EPS 79.61 59.55 43.69 52.72 64.78 -40.83 -737.50 -
EY 1.26 1.68 2.29 1.90 1.54 -2.45 -0.14 -
DY 1.05 1.02 0.44 0.82 1.41 0.43 0.42 84.30%
P/NAPS 1.78 1.71 2.00 1.85 1.42 0.93 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