Highlights

[PMETAL] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     3.36%    YoY -     4.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 9,158,525 9,250,857 9,128,552 8,501,744 8,170,364 8,025,940 8,201,210 7.62%
  QoQ % -1.00% 1.34% 7.37% 4.06% 1.80% -2.14% -
  Horiz. % 111.67% 112.80% 111.31% 103.66% 99.62% 97.86% 100.00%
PBT 874,749 897,092 863,324 840,956 819,531 825,112 817,402 4.61%
  QoQ % -2.49% 3.91% 2.66% 2.61% -0.68% 0.94% -
  Horiz. % 107.02% 109.75% 105.62% 102.88% 100.26% 100.94% 100.00%
Tax -89,635 -97,268 -80,066 -70,700 -64,123 -69,466 -65,510 23.18%
  QoQ % 7.85% -21.48% -13.25% -10.26% 7.69% -6.04% -
  Horiz. % 136.83% 148.48% 122.22% 107.92% 97.88% 106.04% 100.00%
NP 785,114 799,824 783,258 770,256 755,408 755,645 751,892 2.92%
  QoQ % -1.84% 2.12% 1.69% 1.97% -0.03% 0.50% -
  Horiz. % 104.42% 106.37% 104.17% 102.44% 100.47% 100.50% 100.00%
NP to SH 629,980 631,430 622,160 601,908 602,789 603,466 596,434 3.70%
  QoQ % -0.23% 1.49% 3.36% -0.15% -0.11% 1.18% -
  Horiz. % 105.62% 105.87% 104.31% 100.92% 101.07% 101.18% 100.00%
Tax Rate 10.25 % 10.84 % 9.27 % 8.41 % 7.82 % 8.42 % 8.01 % 17.81%
  QoQ % -5.44% 16.94% 10.23% 7.54% -7.13% 5.12% -
  Horiz. % 127.97% 135.33% 115.73% 104.99% 97.63% 105.12% 100.00%
Total Cost 8,373,411 8,451,033 8,345,294 7,731,488 7,414,956 7,270,294 7,449,318 8.08%
  QoQ % -0.92% 1.27% 7.94% 4.27% 1.99% -2.40% -
  Horiz. % 112.41% 113.45% 112.03% 103.79% 99.54% 97.60% 100.00%
Net Worth 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,750,798 2,082,313 34.09%
  QoQ % 10.64% 5.06% -8.67% 36.92% 27.21% -15.92% -
  Horiz. % 155.46% 140.52% 133.75% 146.45% 106.96% 84.08% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 256,607 260,087 232,083 231,607 226,497 223,506 223,104 9.75%
  QoQ % -1.34% 12.07% 0.21% 2.26% 1.34% 0.18% -
  Horiz. % 115.02% 116.58% 104.02% 103.81% 101.52% 100.18% 100.00%
Div Payout % 40.73 % 41.19 % 37.30 % 38.48 % 37.57 % 37.04 % 37.41 % 5.82%
  QoQ % -1.12% 10.43% -3.07% 2.42% 1.43% -0.99% -
  Horiz. % 108.87% 110.10% 99.71% 102.86% 100.43% 99.01% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,750,798 2,082,313 34.09%
  QoQ % 10.64% 5.06% -8.67% 36.92% 27.21% -15.92% -
  Horiz. % 155.46% 140.52% 133.75% 146.45% 106.96% 84.08% 100.00%
NOSH 3,947,810 3,901,312 3,868,061 3,860,132 3,774,956 3,725,103 3,718,416 4.06%
  QoQ % 1.19% 0.86% 0.21% 2.26% 1.34% 0.18% -
  Horiz. % 106.17% 104.92% 104.02% 103.81% 101.52% 100.18% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.57 % 8.65 % 8.58 % 9.06 % 9.25 % 9.42 % 9.17 % -4.40%
  QoQ % -0.92% 0.82% -5.30% -2.05% -1.80% 2.73% -
  Horiz. % 93.46% 94.33% 93.57% 98.80% 100.87% 102.73% 100.00%
ROE 19.46 % 21.58 % 22.34 % 19.74 % 27.06 % 34.47 % 28.64 % -22.66%
  QoQ % -9.82% -3.40% 13.17% -27.05% -21.50% 20.36% -
  Horiz. % 67.95% 75.35% 78.00% 68.92% 94.48% 120.36% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 231.99 237.12 236.00 220.24 216.44 215.46 220.56 3.42%
  QoQ % -2.16% 0.47% 7.16% 1.76% 0.45% -2.31% -
  Horiz. % 105.18% 107.51% 107.00% 99.85% 98.13% 97.69% 100.00%
EPS 16.18 16.29 16.10 15.60 16.13 16.20 16.04 0.58%
  QoQ % -0.68% 1.18% 3.21% -3.29% -0.43% 1.00% -
  Horiz. % 100.87% 101.56% 100.37% 97.26% 100.56% 101.00% 100.00%
DPS 6.50 6.67 6.00 6.00 6.00 6.00 6.00 5.47%
  QoQ % -2.55% 11.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.33% 111.17% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8200 0.7500 0.7200 0.7900 0.5900 0.4700 0.5600 28.86%
  QoQ % 9.33% 4.17% -8.86% 33.90% 25.53% -16.07% -
  Horiz. % 146.43% 133.93% 128.57% 141.07% 105.36% 83.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 227.61 229.91 226.87 211.29 203.05 199.47 203.82 7.62%
  QoQ % -1.00% 1.34% 7.37% 4.06% 1.79% -2.13% -
  Horiz. % 111.67% 112.80% 111.31% 103.66% 99.62% 97.87% 100.00%
EPS 15.66 15.69 15.46 14.96 14.98 15.00 14.82 3.73%
  QoQ % -0.19% 1.49% 3.34% -0.13% -0.13% 1.21% -
  Horiz. % 105.67% 105.87% 104.32% 100.94% 101.08% 101.21% 100.00%
DPS 6.38 6.46 5.77 5.76 5.63 5.55 5.54 9.84%
  QoQ % -1.24% 11.96% 0.17% 2.31% 1.44% 0.18% -
  Horiz. % 115.16% 116.61% 104.15% 103.97% 101.62% 100.18% 100.00%
NAPS 0.8045 0.7272 0.6921 0.7579 0.5535 0.4351 0.5175 34.09%
  QoQ % 10.63% 5.07% -8.68% 36.93% 27.21% -15.92% -
  Horiz. % 155.46% 140.52% 133.74% 146.45% 106.96% 84.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.8300 4.8600 4.3600 4.3200 5.3900 3.7700 2.6800 -
P/RPS 2.08 2.05 1.85 1.96 2.49 1.75 1.22 42.58%
  QoQ % 1.46% 10.81% -5.61% -21.29% 42.29% 43.44% -
  Horiz. % 170.49% 168.03% 151.64% 160.66% 204.10% 143.44% 100.00%
P/EPS 30.27 30.03 27.11 27.70 33.75 23.27 16.71 48.44%
  QoQ % 0.80% 10.77% -2.13% -17.93% 45.04% 39.26% -
  Horiz. % 181.15% 179.71% 162.24% 165.77% 201.97% 139.26% 100.00%
EY 3.30 3.33 3.69 3.61 2.96 4.30 5.99 -32.72%
  QoQ % -0.90% -9.76% 2.22% 21.96% -31.16% -28.21% -
  Horiz. % 55.09% 55.59% 61.60% 60.27% 49.42% 71.79% 100.00%
DY 1.35 1.37 1.38 1.39 1.11 1.59 2.24 -28.58%
  QoQ % -1.46% -0.72% -0.72% 25.23% -30.19% -29.02% -
  Horiz. % 60.27% 61.16% 61.61% 62.05% 49.55% 70.98% 100.00%
P/NAPS 5.89 6.48 6.06 5.47 9.14 8.02 4.79 14.73%
  QoQ % -9.10% 6.93% 10.79% -40.15% 13.97% 67.43% -
  Horiz. % 122.96% 135.28% 126.51% 114.20% 190.81% 167.43% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 -
Price 4.1500 4.9000 4.7900 4.9600 5.7800 4.7500 3.2900 -
P/RPS 1.79 2.07 2.03 2.25 2.67 2.20 1.49 12.97%
  QoQ % -13.53% 1.97% -9.78% -15.73% 21.36% 47.65% -
  Horiz. % 120.13% 138.93% 136.24% 151.01% 179.19% 147.65% 100.00%
P/EPS 26.01 30.27 29.78 31.81 36.20 29.32 20.51 17.11%
  QoQ % -14.07% 1.65% -6.38% -12.13% 23.47% 42.95% -
  Horiz. % 126.82% 147.59% 145.20% 155.10% 176.50% 142.95% 100.00%
EY 3.85 3.30 3.36 3.14 2.76 3.41 4.88 -14.58%
  QoQ % 16.67% -1.79% 7.01% 13.77% -19.06% -30.12% -
  Horiz. % 78.89% 67.62% 68.85% 64.34% 56.56% 69.88% 100.00%
DY 1.57 1.36 1.25 1.21 1.04 1.26 1.82 -9.36%
  QoQ % 15.44% 8.80% 3.31% 16.35% -17.46% -30.77% -
  Horiz. % 86.26% 74.73% 68.68% 66.48% 57.14% 69.23% 100.00%
P/NAPS 5.06 6.53 6.65 6.28 9.80 10.11 5.88 -9.50%
  QoQ % -22.51% -1.80% 5.89% -35.92% -3.07% 71.94% -
  Horiz. % 86.05% 111.05% 113.10% 106.80% 166.67% 171.94% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers