[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 85.04%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,003,118 1,897,318 1,519,586 1,047,446 1,064,841 844,519 539,474 24.42%
PBT 113,071 119,973 62,168 56,744 69,980 61,551 4,741 69.61%
Tax -23,315 -18,918 -12,269 -9,662 -18,996 -10,378 -4,515 31.45%
NP 89,756 101,055 49,899 47,082 50,984 51,173 226 170.99%
-
NP to SH 67,863 88,057 45,287 41,842 44,746 47,614 4,916 54.85%
-
Tax Rate 20.62% 15.77% 19.74% 17.03% 27.14% 16.86% 95.23% -
Total Cost 1,913,362 1,796,263 1,469,687 1,000,364 1,013,857 793,346 539,248 23.48%
-
Net Worth 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 18.52%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 56,240 51,706 - 4,399 4,335 3,679 2,731 65.52%
Div Payout % 82.87% 58.72% - 10.52% 9.69% 7.73% 55.56% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 18.52%
NOSH 1,249,779 517,069 508,271 439,978 433,585 367,959 364,148 22.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.48% 5.33% 3.28% 4.49% 4.79% 6.06% 0.04% -
ROE 3.39% 5.18% 3.45% 3.96% 5.38% 6.41% 0.68% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 160.28 366.94 298.97 238.07 245.59 229.51 148.15 1.31%
EPS 5.43 17.03 8.91 9.51 10.32 12.94 1.35 26.09%
DPS 4.50 10.00 0.00 1.00 1.00 1.00 0.75 34.78%
NAPS 1.60 3.29 2.58 2.40 1.92 2.02 1.98 -3.48%
Adjusted Per Share Value based on latest NOSH - 440,022
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.31 23.03 18.44 12.71 12.92 10.25 6.55 24.41%
EPS 0.82 1.07 0.55 0.51 0.54 0.58 0.06 54.59%
DPS 0.68 0.63 0.00 0.05 0.05 0.04 0.03 68.18%
NAPS 0.2427 0.2065 0.1592 0.1282 0.101 0.0902 0.0875 18.52%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.60 3.93 2.33 1.84 2.21 1.33 1.08 -
P/RPS 1.62 1.07 0.78 0.77 0.90 0.58 0.73 14.20%
P/EPS 47.88 23.08 26.15 19.35 21.41 10.28 80.00 -8.19%
EY 2.09 4.33 3.82 5.17 4.67 9.73 1.25 8.94%
DY 1.73 2.54 0.00 0.54 0.45 0.75 0.69 16.54%
P/NAPS 1.62 1.19 0.90 0.77 1.15 0.66 0.55 19.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 -
Price 1.85 6.10 2.02 1.70 1.89 1.39 1.20 -
P/RPS 1.15 1.66 0.68 0.71 0.77 0.61 0.81 6.01%
P/EPS 34.07 35.82 22.67 17.88 18.31 10.74 88.89 -14.76%
EY 2.94 2.79 4.41 5.59 5.46 9.31 1.13 17.26%
DY 2.43 1.64 0.00 0.59 0.53 0.72 0.62 25.55%
P/NAPS 1.16 1.85 0.78 0.71 0.98 0.69 0.61 11.30%

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