[PMETAL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -73.52%
YoY- -75.8%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,499,389 3,294,519 3,121,657 3,041,885 2,856,560 2,583,602 2,384,420 29.23%
PBT 163,409 106,673 105,604 133,447 105,568 102,698 100,144 38.72%
Tax -100,678 -94,743 -94,029 -75,079 119,077 120,041 121,684 -
NP 62,731 11,930 11,575 58,368 224,645 222,739 221,828 -57.01%
-
NP to SH 57,729 17,744 14,959 49,602 187,344 186,532 183,899 -53.90%
-
Tax Rate 61.61% 88.82% 89.04% 56.26% -112.80% -116.89% -121.51% -
Total Cost 3,436,658 3,282,589 3,110,082 2,983,517 2,631,915 2,360,863 2,162,592 36.29%
-
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 61,760 40,894 15,318 15,060 14,366 13,693 13,693 173.73%
Div Payout % 106.98% 230.47% 102.40% 30.36% 7.67% 7.34% 7.45% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,706,875 1,278,786 1,262,711 1,319,199 1,309,007 1,280,078 966,789 46.22%
NOSH 518,807 511,514 509,157 515,312 507,367 507,967 483,394 4.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.79% 0.36% 0.37% 1.92% 7.86% 8.62% 9.30% -
ROE 3.38% 1.39% 1.18% 3.76% 14.31% 14.57% 19.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 674.51 644.07 613.10 590.30 563.02 508.62 493.27 23.26%
EPS 11.13 3.47 2.94 9.63 36.92 36.72 38.04 -56.02%
DPS 12.00 8.00 3.00 2.92 2.83 2.70 2.83 162.67%
NAPS 3.29 2.50 2.48 2.56 2.58 2.52 2.00 39.47%
Adjusted Per Share Value based on latest NOSH - 515,312
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.45 39.96 37.87 36.90 34.65 31.34 28.92 29.24%
EPS 0.70 0.22 0.18 0.60 2.27 2.26 2.23 -53.90%
DPS 0.75 0.50 0.19 0.18 0.17 0.17 0.17 169.72%
NAPS 0.207 0.1551 0.1532 0.16 0.1588 0.1553 0.1173 46.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.93 2.26 2.32 2.21 2.33 1.76 1.91 -
P/RPS 0.58 0.35 0.38 0.37 0.41 0.35 0.39 30.38%
P/EPS 35.32 65.15 78.97 22.96 6.31 4.79 5.02 268.49%
EY 2.83 1.53 1.27 4.36 15.85 20.86 19.92 -72.87%
DY 3.05 3.54 1.29 1.32 1.22 1.53 1.48 62.15%
P/NAPS 1.19 0.90 0.94 0.86 0.90 0.70 0.96 15.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 30/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 6.10 3.55 2.30 2.36 2.02 2.34 1.76 -
P/RPS 0.90 0.55 0.38 0.40 0.36 0.46 0.36 84.51%
P/EPS 54.82 102.34 78.28 24.52 5.47 6.37 4.63 421.84%
EY 1.82 0.98 1.28 4.08 18.28 15.69 21.62 -80.87%
DY 1.97 2.25 1.30 1.24 1.40 1.15 1.61 14.44%
P/NAPS 1.85 1.42 0.93 0.92 0.78 0.93 0.88 64.33%

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