[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 79.38%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,875,743 2,003,118 1,897,318 1,519,586 1,047,446 1,064,841 844,519 22.63%
PBT 336,414 113,071 119,973 62,168 56,744 69,980 61,551 32.68%
Tax -33,156 -23,315 -18,918 -12,269 -9,662 -18,996 -10,378 21.33%
NP 303,258 89,756 101,055 49,899 47,082 50,984 51,173 34.48%
-
NP to SH 240,633 67,863 88,057 45,287 41,842 44,746 47,614 30.96%
-
Tax Rate 9.86% 20.62% 15.77% 19.74% 17.03% 27.14% 16.86% -
Total Cost 2,572,485 1,913,362 1,796,263 1,469,687 1,000,364 1,013,857 793,346 21.63%
-
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 77,958 56,240 51,706 - 4,399 4,335 3,679 66.27%
Div Payout % 32.40% 82.87% 58.72% - 10.52% 9.69% 7.73% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 832,483 743,278 19.88%
NOSH 1,299,314 1,249,779 517,069 508,271 439,978 433,585 367,959 23.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.55% 4.48% 5.33% 3.28% 4.49% 4.79% 6.06% -
ROE 10.89% 3.39% 5.18% 3.45% 3.96% 5.38% 6.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 221.33 160.28 366.94 298.97 238.07 245.59 229.51 -0.60%
EPS 18.52 5.43 17.03 8.91 9.51 10.32 12.94 6.15%
DPS 6.00 4.50 10.00 0.00 1.00 1.00 1.00 34.76%
NAPS 1.70 1.60 3.29 2.58 2.40 1.92 2.02 -2.83%
Adjusted Per Share Value based on latest NOSH - 507,367
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.90 24.31 23.03 18.44 12.71 12.92 10.25 22.63%
EPS 2.92 0.82 1.07 0.55 0.51 0.54 0.58 30.88%
DPS 0.95 0.68 0.63 0.00 0.05 0.05 0.04 69.46%
NAPS 0.2681 0.2427 0.2065 0.1592 0.1282 0.101 0.0902 19.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.68 2.60 3.93 2.33 1.84 2.21 1.33 -
P/RPS 1.66 1.62 1.07 0.78 0.77 0.90 0.58 19.13%
P/EPS 19.87 47.88 23.08 26.15 19.35 21.41 10.28 11.59%
EY 5.03 2.09 4.33 3.82 5.17 4.67 9.73 -10.40%
DY 1.63 1.73 2.54 0.00 0.54 0.45 0.75 13.79%
P/NAPS 2.16 1.62 1.19 0.90 0.77 1.15 0.66 21.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 -
Price 4.30 1.85 6.10 2.02 1.70 1.89 1.39 -
P/RPS 1.94 1.15 1.66 0.68 0.71 0.77 0.61 21.24%
P/EPS 23.22 34.07 35.82 22.67 17.88 18.31 10.74 13.69%
EY 4.31 2.94 2.79 4.41 5.59 5.46 9.31 -12.03%
DY 1.40 2.43 1.64 0.00 0.59 0.53 0.72 11.70%
P/NAPS 2.53 1.16 1.85 0.78 0.71 0.98 0.69 24.15%

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