[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	2,926,018	2,314,046	1,656,581	1,646,508	1,311,913	845,626	864,090	22.53%
YoY %	26.45%	39.69%	0.61%	25.50%	55.14%	-2.14%	-	-
Horiz. %	338.62%	267.80%	191.71%	190.55%	151.83%	97.86%	100.00%	-
PBT	236,228	13,800	77,233	100,048	81,518	16,003	41,817	33.43%
YoY %	1,611.80%	-82.13%	-22.80%	22.73%	409.39%	-61.73%	-	-
Horiz. %	564.91%	33.00%	184.69%	239.25%	194.94%	38.27%	100.00%	-
Tax	-29,261	37,966	137,993	-25,524	-15,854	-6,400	-7,810	24.61%
YoY %	-177.07%	-72.49%	640.64%	-60.99%	-147.72%	18.05%	-	-
Horiz. %	374.66%	-486.12%	-1,766.88%	326.81%	203.00%	81.95%	100.00%	-
NP	206,967	51,766	215,226	74,524	65,664	9,603	34,007	35.10%
YoY %	299.81%	-75.95%	188.80%	13.49%	583.79%	-71.76%	-	-
Horiz. %	608.60%	152.22%	632.89%	219.14%	193.09%	28.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	170,710	43,638	177,935	64,878	61,844	14,075	33,373	31.24%
YoY %	291.20%	-75.48%	174.26%	4.91%	339.39%	-57.83%	-	-
Horiz. %	511.52%	130.76%	533.17%	194.40%	185.31%	42.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.39%	-275.12%	-178.67%	25.51%	19.45%	39.99%	18.68%	-
YoY %	104.50%	-53.98%	-800.39%	31.16%	-51.36%	114.08%	-	-
Horiz. %	66.33%	-1,472.81%	-956.48%	136.56%	104.12%	214.08%	100.00%	-
Total Cost	2,719,051	2,262,280	1,441,355	1,571,984	1,246,249	836,023	830,083	21.85%
YoY %	20.19%	56.96%	-8.31%	26.14%	49.07%	0.72%	-	-
Horiz. %	327.56%	272.54%	173.64%	189.38%	150.14%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,794,737	1,302,019	1,185,936	1,010,287	783,757	721,981	717,738	16.49%
YoY %	37.84%	9.79%	17.39%	28.90%	8.56%	0.59%	-	-
Horiz. %	250.05%	181.41%	165.23%	140.76%	109.20%	100.59%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	68,221	5,086	8,916	4,392	4,282	2,734	-	-
YoY %	1,241.35%	-42.96%	103.01%	2.57%	56.62%	0.00%	-	-
Horiz. %	2,495.28%	186.03%	326.12%	160.64%	156.62%	100.00%	-	-
Div Payout %	39.96%	11.66%	5.01%	6.77%	6.93%	19.43%	-	-
YoY %	242.71%	132.73%	-26.00%	-2.31%	-64.33%	0.00%	-	-
Horiz. %	205.66%	60.01%	25.78%	34.84%	35.67%	100.00%	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,794,737	1,302,019	1,185,936	1,010,287	783,757	721,981	717,738	16.49%
YoY %	37.84%	9.79%	17.39%	28.90%	8.56%	0.59%	-	-
Horiz. %	250.05%	181.41%	165.23%	140.76%	109.20%	100.59%	100.00%	-
NOSH	524,777	508,601	445,840	439,255	428,282	364,637	364,334	6.26%
YoY %	3.18%	14.08%	1.50%	2.56%	17.45%	0.08%	-	-
Horiz. %	144.04%	139.60%	122.37%	120.56%	117.55%	100.08%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	7.07%	2.24%	12.99%	4.53%	5.01%	1.14%	3.94%	-
YoY %	215.62%	-82.76%	186.75%	-9.58%	339.47%	-71.07%	-	-
Horiz. %	179.44%	56.85%	329.70%	114.97%	127.16%	28.93%	100.00%	-
ROE	9.51%	3.35%	15.00%	6.42%	7.89%	1.95%	4.65%	-
YoY %	183.88%	-77.67%	133.64%	-18.63%	304.62%	-58.06%	-	-
Horiz. %	204.52%	72.04%	322.58%	138.06%	169.68%	41.94%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	557.57	454.98	371.56	374.84	306.32	231.91	237.17	15.30%
YoY %	22.55%	22.45%	-0.88%	22.37%	32.09%	-2.22%	-	-
Horiz. %	235.09%	191.84%	156.66%	158.05%	129.16%	97.78%	100.00%	-
EPS	32.53	8.58	39.91	14.77	14.44	3.86	9.16	23.50%
YoY %	279.14%	-78.50%	170.21%	2.29%	274.09%	-57.86%	-	-
Horiz. %	355.13%	93.67%	435.70%	161.24%	157.64%	42.14%	100.00%	-
DPS	13.00	1.00	2.00	1.00	1.00	0.75	0.00	-
YoY %	1,200.00%	-50.00%	100.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	1,733.33%	133.33%	266.67%	133.33%	133.33%	100.00%	-	-
NAPS	3.42	2.56	2.66	2.30	1.83	1.98	1.97	9.62%
YoY %	33.59%	-3.76%	15.65%	25.68%	-7.58%	0.51%	-	-
Horiz. %	173.60%	129.95%	135.03%	116.75%	92.89%	100.51%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 439,563
RPS	35.51	28.08	20.11	19.98	15.92	10.26	10.49	22.52%
YoY %	26.46%	39.63%	0.65%	25.50%	55.17%	-2.19%	-	-
Horiz. %	338.51%	267.68%	191.71%	190.47%	151.76%	97.81%	100.00%	-
EPS	2.07	0.53	2.16	0.79	0.75	0.17	0.41	30.96%
YoY %	290.57%	-75.46%	173.42%	5.33%	341.18%	-58.54%	-	-
Horiz. %	504.88%	129.27%	526.83%	192.68%	182.93%	41.46%	100.00%	-
DPS	0.83	0.06	0.11	0.05	0.05	0.03	0.00	-
YoY %	1,283.33%	-45.45%	120.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	2,766.67%	200.00%	366.67%	166.67%	166.67%	100.00%	-	-
NAPS	0.2178	0.158	0.1439	0.1226	0.0951	0.0876	0.0871	16.49%
YoY %	37.85%	9.80%	17.37%	28.92%	8.56%	0.57%	-	-
Horiz. %	250.06%	181.40%	165.21%	140.76%	109.18%	100.57%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	6.25	2.21	1.64	1.55	1.50	1.28	1.00	-
P/RPS	1.12	0.49	0.44	0.41	0.49	0.55	0.42	17.75%
YoY %	128.57%	11.36%	7.32%	-16.33%	-10.91%	30.95%	-	-
Horiz. %	266.67%	116.67%	104.76%	97.62%	116.67%	130.95%	100.00%	-
P/EPS	19.21	25.76	4.11	10.49	10.39	33.16	10.92	9.86%
YoY %	-25.43%	526.76%	-60.82%	0.96%	-68.67%	203.66%	-	-
Horiz. %	175.92%	235.90%	37.64%	96.06%	95.15%	303.66%	100.00%	-
EY	5.20	3.88	24.34	9.53	9.63	3.02	9.16	-9.00%
YoY %	34.02%	-84.06%	155.40%	-1.04%	218.87%	-67.03%	-	-
Horiz. %	56.77%	42.36%	265.72%	104.04%	105.13%	32.97%	100.00%	-
DY	2.08	0.45	1.22	0.65	0.67	0.59	0.00	-
YoY %	362.22%	-63.11%	87.69%	-2.99%	13.56%	0.00%	-	-
Horiz. %	352.54%	76.27%	206.78%	110.17%	113.56%	100.00%	-	-
P/NAPS	1.83	0.86	0.62	0.67	0.82	0.65	0.51	23.71%
YoY %	112.79%	38.71%	-7.46%	-18.29%	26.15%	27.45%	-	-
Horiz. %	358.82%	168.63%	121.57%	131.37%	160.78%	127.45%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	30/10/14	18/11/13	08/11/12	23/11/11	29/11/10	24/11/09	28/11/08	-
Price	6.85	2.36	1.75	1.73	2.13	1.23	0.65	-
P/RPS	1.23	0.52	0.47	0.46	0.70	0.53	0.27	28.73%
YoY %	136.54%	10.64%	2.17%	-34.29%	32.08%	96.30%	-	-
Horiz. %	455.56%	192.59%	174.07%	170.37%	259.26%	196.30%	100.00%	-
P/EPS	21.06	27.51	4.38	11.71	14.75	31.87	7.10	19.85%
YoY %	-23.45%	528.08%	-62.60%	-20.61%	-53.72%	348.87%	-	-
Horiz. %	296.62%	387.46%	61.69%	164.93%	207.75%	448.87%	100.00%	-
EY	4.75	3.64	22.81	8.54	6.78	3.14	14.09	-16.56%
YoY %	30.49%	-84.04%	167.10%	25.96%	115.92%	-77.71%	-	-
Horiz. %	33.71%	25.83%	161.89%	60.61%	48.12%	22.29%	100.00%	-
DY	1.90	0.42	1.14	0.58	0.47	0.61	0.00	-
YoY %	352.38%	-63.16%	96.55%	23.40%	-22.95%	0.00%	-	-
Horiz. %	311.48%	68.85%	186.89%	95.08%	77.05%	100.00%	-	-
P/NAPS	2.00	0.92	0.66	0.75	1.16	0.62	0.33	35.00%
YoY %	117.39%	39.39%	-12.00%	-35.34%	87.10%	87.88%	-	-
Horiz. %	606.06%	278.79%	200.00%	227.27%	351.52%	187.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos