[PMETAL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.28%
YoY- 100.06%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,406,674 4,060,595 3,121,657 2,384,420 2,283,015 1,698,839 1,180,406 24.53%
PBT 233,262 296,987 105,604 100,144 127,972 103,315 38,300 35.11%
Tax -68,917 -30,407 -94,029 121,684 -25,939 -13,705 -10,080 37.74%
NP 164,345 266,580 11,575 221,828 102,033 89,610 28,220 34.11%
-
NP to SH 136,169 212,733 14,959 183,899 91,921 83,493 26,678 31.19%
-
Tax Rate 29.54% 10.24% 89.04% -121.51% 20.27% 13.27% 26.32% -
Total Cost 4,242,329 3,794,015 3,110,082 2,162,592 2,180,982 1,609,229 1,152,186 24.25%
-
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 94,529 92,953 15,318 13,693 8,745 7,976 6,390 56.64%
Div Payout % 69.42% 43.69% 102.40% 7.45% 9.51% 9.55% 23.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,946,387 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 17.43%
NOSH 1,297,591 854,126 509,157 483,394 439,025 429,956 365,304 23.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.73% 6.57% 0.37% 9.30% 4.47% 5.27% 2.39% -
ROE 7.00% 14.57% 1.18% 19.02% 8.80% 19.42% 3.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 339.60 475.41 613.10 493.27 520.02 395.12 323.13 0.83%
EPS 10.49 24.91 2.94 38.04 20.94 19.42 7.30 6.22%
DPS 7.28 10.88 3.00 2.83 2.00 1.86 1.75 26.80%
NAPS 1.50 1.71 2.48 2.00 2.38 1.00 2.03 -4.91%
Adjusted Per Share Value based on latest NOSH - 483,394
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.48 49.28 37.89 28.94 27.71 20.62 14.33 24.53%
EPS 1.65 2.58 0.18 2.23 1.12 1.01 0.32 31.42%
DPS 1.15 1.13 0.19 0.17 0.11 0.10 0.08 55.90%
NAPS 0.2362 0.1773 0.1532 0.1173 0.1268 0.0522 0.09 17.43%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.09 2.59 2.32 1.91 1.76 2.62 1.20 -
P/RPS 0.62 0.54 0.38 0.39 0.34 0.66 0.37 8.98%
P/EPS 19.92 10.40 78.97 5.02 8.41 13.49 16.43 3.26%
EY 5.02 9.62 1.27 19.92 11.90 7.41 6.09 -3.16%
DY 3.49 4.20 1.29 1.48 1.14 0.71 1.46 15.62%
P/NAPS 1.39 1.51 0.94 0.96 0.74 2.62 0.59 15.34%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 2.15 2.93 2.30 1.76 1.92 2.15 1.20 -
P/RPS 0.63 0.62 0.38 0.36 0.37 0.54 0.37 9.27%
P/EPS 20.49 11.76 78.28 4.63 9.17 11.07 16.43 3.74%
EY 4.88 8.50 1.28 21.62 10.90 9.03 6.09 -3.62%
DY 3.39 3.71 1.30 1.61 1.04 0.86 1.46 15.06%
P/NAPS 1.43 1.71 0.93 0.88 0.81 2.15 0.59 15.89%

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