[PMETAL] YoY Annualized Quarter 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- -22.49%
YoY- 103.67%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,406,674 4,091,017 3,121,657 2,384,420 2,268,751 1,698,839 1,133,181 25.38%
PBT 233,262 304,065 8,868 100,144 123,077 103,315 40,125 34.07%
Tax -68,917 -38,098 2,707 121,684 -21,971 -13,705 -11,430 34.89%
NP 164,345 265,967 11,575 221,828 101,106 89,610 28,695 33.74%
-
NP to SH 136,169 214,910 14,959 183,899 90,291 83,493 27,476 30.55%
-
Tax Rate 29.54% 12.53% -30.53% -121.51% 17.85% 13.27% 28.49% -
Total Cost 4,242,329 3,825,050 3,110,082 2,162,592 2,167,645 1,609,229 1,104,486 25.13%
-
Net Worth 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 17.28%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 95,624 97,360 10,185 13,727 8,725 8,600 6,395 56.92%
Div Payout % 70.22% 45.30% 68.09% 7.46% 9.66% 10.30% 23.28% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,912,485 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 17.28%
NOSH 1,274,990 608,504 509,264 457,568 436,269 430,047 365,452 23.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.73% 6.50% 0.37% 9.30% 4.46% 5.27% 2.53% -
ROE 7.12% 20.78% 1.18% 16.27% 9.04% 10.44% 3.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 345.62 672.31 612.97 521.11 520.03 395.04 310.08 1.82%
EPS 10.68 20.21 2.94 40.29 20.72 21.87 7.53 5.99%
DPS 7.50 16.00 2.00 3.00 2.00 2.00 1.75 27.43%
NAPS 1.50 1.70 2.49 2.47 2.29 1.86 2.01 -4.75%
Adjusted Per Share Value based on latest NOSH - 483,394
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.45 49.63 37.87 28.92 27.52 20.61 13.75 25.38%
EPS 1.65 2.61 0.18 2.23 1.10 1.01 0.33 30.75%
DPS 1.16 1.18 0.12 0.17 0.11 0.10 0.08 56.12%
NAPS 0.232 0.1255 0.1538 0.1371 0.1212 0.097 0.0891 17.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.09 2.59 2.32 1.91 1.76 2.62 1.20 -
P/RPS 0.60 0.39 0.38 0.37 0.34 0.66 0.39 7.44%
P/EPS 19.57 7.33 78.98 4.75 8.50 13.49 15.96 3.45%
EY 5.11 13.64 1.27 21.04 11.76 7.41 6.27 -3.35%
DY 3.59 6.18 0.86 1.57 1.14 0.76 1.46 16.16%
P/NAPS 1.39 1.52 0.93 0.77 0.77 1.41 0.60 15.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.15 2.93 2.30 1.76 1.92 2.15 1.20 -
P/RPS 0.62 0.44 0.38 0.34 0.37 0.54 0.39 8.02%
P/EPS 20.13 8.30 78.30 4.38 9.28 11.07 15.96 3.94%
EY 4.97 12.05 1.28 22.84 10.78 9.03 6.27 -3.79%
DY 3.49 5.46 0.87 1.70 1.04 0.93 1.46 15.62%
P/NAPS 1.43 1.72 0.92 0.71 0.84 1.16 0.60 15.56%

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