[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 325.25%
YoY- 174.26%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,019,439 2,926,018 2,314,046 1,656,581 1,646,508 1,311,913 845,626 23.61%
PBT 155,363 236,228 13,800 77,233 100,048 81,518 16,003 46.03%
Tax -35,560 -29,261 37,966 137,993 -25,524 -15,854 -6,400 33.06%
NP 119,803 206,967 51,766 215,226 74,524 65,664 9,603 52.26%
-
NP to SH 97,371 170,710 43,638 177,935 64,878 61,844 14,075 38.01%
-
Tax Rate 22.89% 12.39% -275.12% -178.67% 25.51% 19.45% 39.99% -
Total Cost 2,899,636 2,719,051 2,262,280 1,441,355 1,571,984 1,246,249 836,023 23.02%
-
Net Worth 1,810,670 1,794,737 1,302,019 1,185,936 1,010,287 783,757 721,981 16.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 75,972 68,221 5,086 8,916 4,392 4,282 2,734 73.99%
Div Payout % 78.02% 39.96% 11.66% 5.01% 6.77% 6.93% 19.43% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,810,670 1,794,737 1,302,019 1,185,936 1,010,287 783,757 721,981 16.55%
NOSH 1,266,202 524,777 508,601 445,840 439,255 428,282 364,637 23.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.97% 7.07% 2.24% 12.99% 4.53% 5.01% 1.14% -
ROE 5.38% 9.51% 3.35% 15.00% 6.42% 7.89% 1.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 238.46 557.57 454.98 371.56 374.84 306.32 231.91 0.46%
EPS 7.69 32.53 8.58 39.91 14.77 14.44 3.86 12.16%
DPS 6.00 13.00 1.00 2.00 1.00 1.00 0.75 41.39%
NAPS 1.43 3.42 2.56 2.66 2.30 1.83 1.98 -5.27%
Adjusted Per Share Value based on latest NOSH - 445,914
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 36.65 35.51 28.08 20.11 19.98 15.92 10.26 23.62%
EPS 1.18 2.07 0.53 2.16 0.79 0.75 0.17 38.09%
DPS 0.92 0.83 0.06 0.11 0.05 0.05 0.03 76.87%
NAPS 0.2198 0.2178 0.158 0.1439 0.1226 0.0951 0.0876 16.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.06 6.25 2.21 1.64 1.55 1.50 1.28 -
P/RPS 0.86 1.12 0.49 0.44 0.41 0.49 0.55 7.73%
P/EPS 26.79 19.21 25.76 4.11 10.49 10.39 33.16 -3.49%
EY 3.73 5.20 3.88 24.34 9.53 9.63 3.02 3.58%
DY 2.91 2.08 0.45 1.22 0.65 0.67 0.59 30.45%
P/NAPS 1.44 1.83 0.86 0.62 0.67 0.82 0.65 14.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 -
Price 2.11 6.85 2.36 1.75 1.73 2.13 1.23 -
P/RPS 0.88 1.23 0.52 0.47 0.46 0.70 0.53 8.81%
P/EPS 27.44 21.06 27.51 4.38 11.71 14.75 31.87 -2.46%
EY 3.64 4.75 3.64 22.81 8.54 6.78 3.14 2.49%
DY 2.84 1.90 0.42 1.14 0.58 0.47 0.61 29.20%
P/NAPS 1.48 2.00 0.92 0.66 0.75 1.16 0.62 15.59%

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