[PMETAL] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.62%
YoY- -90.49%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 7,258,925 4,640,799 4,219,350 3,294,519 2,583,602 2,336,490 1,775,413 26.42%
PBT 751,516 300,342 330,755 106,673 102,698 127,515 95,952 40.87%
Tax -71,439 -70,026 -34,397 -94,743 120,041 -23,691 -17,063 26.92%
NP 680,077 230,316 296,358 11,930 222,739 103,824 78,889 43.14%
-
NP to SH 548,945 187,590 227,839 17,744 186,532 93,045 72,592 40.05%
-
Tax Rate 9.51% 23.32% 10.40% 88.82% -116.89% 18.58% 17.78% -
Total Cost 6,578,848 4,410,483 3,922,992 3,282,589 2,360,863 2,232,666 1,696,524 25.31%
-
Net Worth 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 16.39%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 148,213 97,347 103,526 40,894 13,693 8,745 7,976 62.67%
Div Payout % 27.00% 51.89% 45.44% 230.47% 7.34% 9.40% 10.99% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 819,861 16.39%
NOSH 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 431,506 43.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.37% 4.96% 7.02% 0.36% 8.62% 4.44% 4.44% -
ROE 26.90% 8.70% 11.82% 1.39% 14.57% 8.96% 8.85% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 195.63 357.29 350.17 644.07 508.62 531.09 411.45 -11.64%
EPS 14.79 14.44 18.91 3.47 36.72 21.15 16.82 -2.11%
DPS 3.99 7.50 8.59 8.00 2.70 2.00 1.85 13.65%
NAPS 0.55 1.66 1.60 2.50 2.52 2.36 1.90 -18.65%
Adjusted Per Share Value based on latest NOSH - 511,514
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 88.10 56.32 51.21 39.98 31.36 28.36 21.55 26.42%
EPS 6.66 2.28 2.77 0.22 2.26 1.13 0.88 40.07%
DPS 1.80 1.18 1.26 0.50 0.17 0.11 0.10 61.81%
NAPS 0.2477 0.2617 0.234 0.1552 0.1554 0.126 0.0995 16.40%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.65 2.65 3.31 2.26 1.76 2.06 2.33 -
P/RPS 1.35 0.74 0.95 0.35 0.35 0.39 0.57 15.43%
P/EPS 17.91 18.35 17.51 65.15 4.79 9.74 13.85 4.37%
EY 5.58 5.45 5.71 1.53 20.86 10.27 7.22 -4.19%
DY 1.51 2.83 2.60 3.54 1.53 0.97 0.79 11.39%
P/NAPS 4.82 1.60 2.07 0.90 0.70 0.87 1.23 25.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 30/05/11 -
Price 2.74 2.94 2.85 3.55 2.34 1.87 2.36 -
P/RPS 1.40 0.82 0.81 0.55 0.46 0.35 0.57 16.14%
P/EPS 18.52 20.36 15.07 102.34 6.37 8.84 14.03 4.73%
EY 5.40 4.91 6.63 0.98 15.69 11.31 7.13 -4.52%
DY 1.46 2.55 3.01 2.25 1.15 1.07 0.78 11.00%
P/NAPS 4.98 1.77 1.78 1.42 0.93 0.79 1.24 26.04%

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