[PMETAL] QoQ TTM 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- -10.28%
YoY- 100.06%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,041,885 2,856,560 2,583,602 2,384,420 2,293,087 2,265,620 2,336,490 19.21%
PBT 133,447 105,568 102,698 100,144 105,157 114,736 127,515 3.07%
Tax -75,079 119,077 120,041 121,684 137,578 -16,604 -23,691 115.60%
NP 58,368 224,645 222,739 221,828 242,735 98,132 103,824 -31.85%
-
NP to SH 49,602 187,344 186,532 183,899 204,979 89,018 93,045 -34.22%
-
Tax Rate 56.26% -112.80% -116.89% -121.51% -130.83% 14.47% 18.58% -
Total Cost 2,983,517 2,631,915 2,360,863 2,162,592 2,050,352 2,167,488 2,232,666 21.29%
-
Net Worth 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 17.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 15,060 14,366 13,693 13,693 13,249 8,790 8,745 43.62%
Div Payout % 30.36% 7.67% 7.34% 7.45% 6.46% 9.87% 9.40% -
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 1,319,199 1,309,007 1,280,078 966,789 1,186,131 1,056,054 1,038,262 17.29%
NOSH 515,312 507,367 507,967 483,394 445,914 440,022 439,941 11.10%
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 1.92% 7.86% 8.62% 9.30% 10.59% 4.33% 4.44% -
ROE 3.76% 14.31% 14.57% 19.02% 17.28% 8.43% 8.96% -
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 590.30 563.02 508.62 493.27 514.24 514.89 531.09 7.29%
EPS 9.63 36.92 36.72 38.04 45.97 20.23 21.15 -40.78%
DPS 2.92 2.83 2.70 2.83 3.00 2.00 2.00 28.66%
NAPS 2.56 2.58 2.52 2.00 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 36.90 34.65 31.34 28.92 27.82 27.48 28.34 19.21%
EPS 0.60 2.27 2.26 2.23 2.49 1.08 1.13 -34.40%
DPS 0.18 0.17 0.17 0.17 0.16 0.11 0.11 38.82%
NAPS 0.16 0.1588 0.1553 0.1173 0.1439 0.1281 0.1259 17.30%
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 0.37 0.41 0.35 0.39 0.32 0.36 0.39 -3.44%
P/EPS 22.96 6.31 4.79 5.02 3.57 9.10 9.74 77.03%
EY 4.36 15.85 20.86 19.92 28.03 10.99 10.27 -43.48%
DY 1.32 1.22 1.53 1.48 1.83 1.09 0.97 22.77%
P/NAPS 0.86 0.90 0.70 0.96 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 0.40 0.36 0.46 0.36 0.34 0.33 0.35 9.30%
P/EPS 24.52 5.47 6.37 4.63 3.81 8.40 8.84 97.29%
EY 4.08 18.28 15.69 21.62 26.27 11.90 11.31 -49.29%
DY 1.24 1.40 1.15 1.61 1.71 1.18 1.07 10.31%
P/NAPS 0.92 0.78 0.93 0.88 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