[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 57.32%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,564,276 4,100,605 2,875,743 2,003,118 1,897,318 1,519,586 1,047,446 27.78%
PBT 431,662 408,701 336,414 113,071 119,973 62,168 56,744 40.21%
Tax -40,033 -32,755 -33,156 -23,315 -18,918 -12,269 -9,662 26.71%
NP 391,629 375,946 303,258 89,756 101,055 49,899 47,082 42.32%
-
NP to SH 311,080 298,217 240,633 67,863 88,057 45,287 41,842 39.68%
-
Tax Rate 9.27% 8.01% 9.86% 20.62% 15.77% 19.74% 17.03% -
Total Cost 4,172,647 3,724,659 2,572,485 1,913,362 1,796,263 1,469,687 1,000,364 26.86%
-
Net Worth 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 17.53%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 116,041 111,552 77,958 56,240 51,706 - 4,399 72.49%
Div Payout % 37.30% 37.41% 32.40% 82.87% 58.72% - 10.52% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 17.53%
NOSH 3,868,746 3,718,416 1,299,314 1,249,779 517,069 508,271 439,978 43.64%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.58% 9.17% 10.55% 4.48% 5.33% 3.28% 4.49% -
ROE 11.17% 14.32% 10.89% 3.39% 5.18% 3.45% 3.96% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 118.00 110.28 221.33 160.28 366.94 298.97 238.07 -11.03%
EPS 8.05 8.02 18.52 5.43 17.03 8.91 9.51 -2.73%
DPS 3.00 3.00 6.00 4.50 10.00 0.00 1.00 20.08%
NAPS 0.72 0.56 1.70 1.60 3.29 2.58 2.40 -18.17%
Adjusted Per Share Value based on latest NOSH - 1,294,554
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.37 49.74 34.88 24.30 23.02 18.43 12.71 27.78%
EPS 3.77 3.62 2.92 0.82 1.07 0.55 0.51 39.54%
DPS 1.41 1.35 0.95 0.68 0.63 0.00 0.05 74.42%
NAPS 0.3378 0.2526 0.2679 0.2426 0.2064 0.1591 0.1281 17.53%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.36 2.68 3.68 2.60 3.93 2.33 1.84 -
P/RPS 3.69 2.43 1.66 1.62 1.07 0.78 0.77 29.82%
P/EPS 54.21 33.42 19.87 47.88 23.08 26.15 19.35 18.72%
EY 1.84 2.99 5.03 2.09 4.33 3.82 5.17 -15.81%
DY 0.69 1.12 1.63 1.73 2.54 0.00 0.54 4.16%
P/NAPS 6.06 4.79 2.16 1.62 1.19 0.90 0.77 41.01%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 -
Price 4.79 3.29 4.30 1.85 6.10 2.02 1.70 -
P/RPS 4.06 2.98 1.94 1.15 1.66 0.68 0.71 33.70%
P/EPS 59.56 41.02 23.22 34.07 35.82 22.67 17.88 22.19%
EY 1.68 2.44 4.31 2.94 2.79 4.41 5.59 -18.14%
DY 0.63 0.91 1.40 2.43 1.64 0.00 0.59 1.09%
P/NAPS 6.65 5.88 2.53 1.16 1.85 0.78 0.71 45.16%

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