[PMETAL] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 183.5%
YoY- 174.26%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,025,918 3,901,357 3,085,394 2,208,774 2,195,344 1,749,217 1,127,501 23.61%
PBT 207,150 314,970 18,400 102,977 133,397 108,690 21,337 46.03%
Tax -47,413 -39,014 50,621 183,990 -34,032 -21,138 -8,533 33.06%
NP 159,737 275,956 69,021 286,968 99,365 87,552 12,804 52.26%
-
NP to SH 129,828 227,613 58,184 237,246 86,504 82,458 18,766 38.01%
-
Tax Rate 22.89% 12.39% -275.11% -178.67% 25.51% 19.45% 39.99% -
Total Cost 3,866,181 3,625,401 3,016,373 1,921,806 2,095,978 1,661,665 1,114,697 23.02%
-
Net Worth 1,810,670 1,794,737 1,302,019 1,185,936 1,010,286 783,757 721,981 16.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 101,296 90,961 6,781 11,889 5,856 5,710 3,646 73.98%
Div Payout % 78.02% 39.96% 11.66% 5.01% 6.77% 6.93% 19.43% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,810,670 1,794,737 1,302,019 1,185,936 1,010,286 783,757 721,981 16.55%
NOSH 1,266,202 524,777 508,601 445,840 439,255 428,282 364,637 23.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.97% 7.07% 2.24% 12.99% 4.53% 5.01% 1.14% -
ROE 7.17% 12.68% 4.47% 20.01% 8.56% 10.52% 2.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 317.95 743.43 606.64 495.42 499.79 408.43 309.21 0.46%
EPS 10.25 43.37 11.44 53.21 19.69 19.25 5.15 12.14%
DPS 8.00 17.33 1.33 2.67 1.33 1.33 1.00 41.39%
NAPS 1.43 3.42 2.56 2.66 2.30 1.83 1.98 -5.27%
Adjusted Per Share Value based on latest NOSH - 445,914
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.86 47.35 37.45 26.81 26.64 21.23 13.68 23.62%
EPS 1.58 2.76 0.71 2.88 1.05 1.00 0.23 37.85%
DPS 1.23 1.10 0.08 0.14 0.07 0.07 0.04 76.95%
NAPS 0.2198 0.2178 0.158 0.1439 0.1226 0.0951 0.0876 16.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.06 6.25 2.21 1.64 1.55 1.50 1.28 -
P/RPS 0.65 0.84 0.36 0.33 0.31 0.37 0.41 7.97%
P/EPS 20.09 14.41 19.32 3.08 7.87 7.79 24.87 -3.49%
EY 4.98 6.94 5.18 32.45 12.71 12.84 4.02 3.63%
DY 3.88 2.77 0.60 1.63 0.86 0.89 0.78 30.63%
P/NAPS 1.44 1.83 0.86 0.62 0.67 0.82 0.65 14.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 -
Price 2.11 6.85 2.36 1.75 1.73 2.13 1.23 -
P/RPS 0.66 0.92 0.39 0.35 0.35 0.52 0.40 8.70%
P/EPS 20.58 15.79 20.63 3.29 8.78 11.06 23.90 -2.46%
EY 4.86 6.33 4.85 30.41 11.38 9.04 4.18 2.54%
DY 3.79 2.53 0.56 1.52 0.77 0.63 0.81 29.31%
P/NAPS 1.48 2.00 0.92 0.66 0.75 1.16 0.62 15.59%

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