[PMETAL] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.88%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 9,158,525 8,170,364 6,649,451 4,406,674 4,091,017 3,121,657 2,384,420 25.13%
PBT 874,749 819,531 674,832 233,262 304,065 8,868 100,144 43.48%
Tax -89,635 -64,123 -69,062 -68,917 -38,098 2,707 121,684 -
NP 785,114 755,408 605,770 164,345 265,967 11,575 221,828 23.43%
-
NP to SH 629,980 602,789 483,572 136,169 214,910 14,959 183,899 22.76%
-
Tax Rate 10.25% 7.82% 10.23% 29.54% 12.53% -30.53% -121.51% -
Total Cost 8,373,411 7,414,956 6,043,681 4,242,329 3,825,050 3,110,082 2,162,592 25.29%
-
Net Worth 3,237,204 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 19.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 256,607 226,497 140,895 95,624 97,360 10,185 13,727 62.87%
Div Payout % 40.73% 37.57% 29.14% 70.22% 45.30% 68.09% 7.46% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,237,204 2,227,223 994,554 1,912,485 1,034,456 1,268,067 1,130,195 19.16%
NOSH 3,950,700 3,832,781 1,657,591 1,274,990 608,504 509,264 457,568 43.20%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.57% 9.25% 9.11% 3.73% 6.50% 0.37% 9.30% -
ROE 19.46% 27.06% 48.62% 7.12% 20.78% 1.18% 16.27% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 231.99 216.44 401.15 345.62 672.31 612.97 521.11 -12.61%
EPS 16.18 16.13 13.22 10.68 20.21 2.94 40.29 -14.09%
DPS 6.50 6.00 8.50 7.50 16.00 2.00 3.00 13.74%
NAPS 0.82 0.59 0.60 1.50 1.70 2.49 2.47 -16.78%
Adjusted Per Share Value based on latest NOSH - 1,297,591
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 111.15 99.16 80.70 53.48 49.65 37.89 28.94 25.12%
EPS 7.65 7.32 5.87 1.65 2.61 0.18 2.23 22.79%
DPS 3.11 2.75 1.71 1.16 1.18 0.12 0.17 62.28%
NAPS 0.3929 0.2703 0.1207 0.2321 0.1255 0.1539 0.1372 19.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.83 5.39 1.59 2.09 2.59 2.32 1.91 -
P/RPS 2.08 2.49 0.40 0.60 0.39 0.38 0.37 33.32%
P/EPS 30.27 33.75 5.45 19.57 7.33 78.98 4.75 36.14%
EY 3.30 2.96 18.35 5.11 13.64 1.27 21.04 -26.55%
DY 1.35 1.11 5.35 3.59 6.18 0.86 1.57 -2.48%
P/NAPS 5.89 9.14 2.65 1.39 1.52 0.93 0.77 40.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 -
Price 4.15 5.78 2.35 2.15 2.93 2.30 1.76 -
P/RPS 1.79 2.67 0.59 0.62 0.44 0.38 0.34 31.87%
P/EPS 26.01 36.20 8.06 20.13 8.30 78.30 4.38 34.55%
EY 3.85 2.76 12.41 4.97 12.05 1.28 22.84 -25.66%
DY 1.57 1.04 3.62 3.49 5.46 0.87 1.70 -1.31%
P/NAPS 5.06 9.80 3.92 1.43 1.72 0.92 0.71 38.70%

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