Highlights

[PMETAL] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.18%    YoY -     24.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 9,128,552 8,501,744 8,170,364 8,025,940 8,201,210 7,736,896 6,649,451 23.59%
  QoQ % 7.37% 4.06% 1.80% -2.14% 6.00% 16.35% -
  Horiz. % 137.28% 127.86% 122.87% 120.70% 123.34% 116.35% 100.00%
PBT 863,324 840,956 819,531 825,112 817,402 797,320 674,832 17.90%
  QoQ % 2.66% 2.61% -0.68% 0.94% 2.52% 18.15% -
  Horiz. % 127.93% 124.62% 121.44% 122.27% 121.13% 118.15% 100.00%
Tax -80,066 -70,700 -64,123 -69,466 -65,510 -56,672 -69,062 10.39%
  QoQ % -13.25% -10.26% 7.69% -6.04% -15.60% 17.94% -
  Horiz. % 115.93% 102.37% 92.85% 100.59% 94.86% 82.06% 100.00%
NP 783,258 770,256 755,408 755,645 751,892 740,648 605,770 18.74%
  QoQ % 1.69% 1.97% -0.03% 0.50% 1.52% 22.27% -
  Horiz. % 129.30% 127.15% 124.70% 124.74% 124.12% 122.27% 100.00%
NP to SH 622,160 601,908 602,789 603,466 596,434 592,196 483,572 18.35%
  QoQ % 3.36% -0.15% -0.11% 1.18% 0.72% 22.46% -
  Horiz. % 128.66% 124.47% 124.65% 124.79% 123.34% 122.46% 100.00%
Tax Rate 9.27 % 8.41 % 7.82 % 8.42 % 8.01 % 7.11 % 10.23 % -6.38%
  QoQ % 10.23% 7.54% -7.13% 5.12% 12.66% -30.50% -
  Horiz. % 90.62% 82.21% 76.44% 82.31% 78.30% 69.50% 100.00%
Total Cost 8,345,294 7,731,488 7,414,956 7,270,294 7,449,318 6,996,248 6,043,681 24.07%
  QoQ % 7.94% 4.27% 1.99% -2.40% 6.48% 15.76% -
  Horiz. % 138.08% 127.93% 122.69% 120.30% 123.26% 115.76% 100.00%
Net Worth 2,785,004 3,049,504 2,227,223 1,750,798 2,082,313 2,040,775 994,554 99.04%
  QoQ % -8.67% 36.92% 27.21% -15.92% 2.04% 105.19% -
  Horiz. % 280.03% 306.62% 223.94% 176.04% 209.37% 205.19% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 232,083 231,607 226,497 223,506 223,104 222,630 140,895 39.60%
  QoQ % 0.21% 2.26% 1.34% 0.18% 0.21% 58.01% -
  Horiz. % 164.72% 164.38% 160.76% 158.63% 158.35% 158.01% 100.00%
Div Payout % 37.30 % 38.48 % 37.57 % 37.04 % 37.41 % 37.59 % 29.14 % 17.94%
  QoQ % -3.07% 2.42% 1.43% -0.99% -0.48% 29.00% -
  Horiz. % 128.00% 132.05% 128.93% 127.11% 128.38% 129.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,785,004 3,049,504 2,227,223 1,750,798 2,082,313 2,040,775 994,554 99.04%
  QoQ % -8.67% 36.92% 27.21% -15.92% 2.04% 105.19% -
  Horiz. % 280.03% 306.62% 223.94% 176.04% 209.37% 205.19% 100.00%
NOSH 3,868,061 3,860,132 3,774,956 3,725,103 3,718,416 3,710,501 1,657,591 76.20%
  QoQ % 0.21% 2.26% 1.34% 0.18% 0.21% 123.85% -
  Horiz. % 233.35% 232.88% 227.74% 224.73% 224.33% 223.85% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.58 % 9.06 % 9.25 % 9.42 % 9.17 % 9.57 % 9.11 % -3.93%
  QoQ % -5.30% -2.05% -1.80% 2.73% -4.18% 5.05% -
  Horiz. % 94.18% 99.45% 101.54% 103.40% 100.66% 105.05% 100.00%
ROE 22.34 % 19.74 % 27.06 % 34.47 % 28.64 % 29.02 % 48.62 % -40.54%
  QoQ % 13.17% -27.05% -21.50% 20.36% -1.31% -40.31% -
  Horiz. % 45.95% 40.60% 55.66% 70.90% 58.91% 59.69% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 236.00 220.24 216.44 215.46 220.56 208.51 401.15 -29.86%
  QoQ % 7.16% 1.76% 0.45% -2.31% 5.78% -48.02% -
  Horiz. % 58.83% 54.90% 53.95% 53.71% 54.98% 51.98% 100.00%
EPS 16.10 15.60 16.13 16.20 16.04 15.96 13.22 14.08%
  QoQ % 3.21% -3.29% -0.43% 1.00% 0.50% 20.73% -
  Horiz. % 121.79% 118.00% 122.01% 122.54% 121.33% 120.73% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 8.50 -20.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.41% -
  Horiz. % 70.59% 70.59% 70.59% 70.59% 70.59% 70.59% 100.00%
NAPS 0.7200 0.7900 0.5900 0.4700 0.5600 0.5500 0.6000 12.96%
  QoQ % -8.86% 33.90% 25.53% -16.07% 1.82% -8.33% -
  Horiz. % 120.00% 131.67% 98.33% 78.33% 93.33% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 226.06 210.54 202.33 198.75 203.10 191.60 164.67 23.59%
  QoQ % 7.37% 4.06% 1.80% -2.14% 6.00% 16.35% -
  Horiz. % 137.28% 127.86% 122.87% 120.70% 123.34% 116.35% 100.00%
EPS 15.41 14.91 14.93 14.94 14.77 14.67 11.98 18.33%
  QoQ % 3.35% -0.13% -0.07% 1.15% 0.68% 22.45% -
  Horiz. % 128.63% 124.46% 124.62% 124.71% 123.29% 122.45% 100.00%
DPS 5.75 5.74 5.61 5.53 5.52 5.51 3.49 39.62%
  QoQ % 0.17% 2.32% 1.45% 0.18% 0.18% 57.88% -
  Horiz. % 164.76% 164.47% 160.74% 158.45% 158.17% 157.88% 100.00%
NAPS 0.6897 0.7552 0.5516 0.4336 0.5157 0.5054 0.2463 99.04%
  QoQ % -8.67% 36.91% 27.21% -15.92% 2.04% 105.20% -
  Horiz. % 280.02% 306.62% 223.95% 176.05% 209.38% 205.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.3600 4.3200 5.3900 3.7700 2.6800 2.6500 1.5900 -
P/RPS 1.85 1.96 2.49 1.75 1.22 1.27 0.40 178.37%
  QoQ % -5.61% -21.29% 42.29% 43.44% -3.94% 217.50% -
  Horiz. % 462.50% 490.00% 622.50% 437.50% 305.00% 317.50% 100.00%
P/EPS 27.11 27.70 33.75 23.27 16.71 16.60 5.45 192.26%
  QoQ % -2.13% -17.93% 45.04% 39.26% 0.66% 204.59% -
  Horiz. % 497.43% 508.26% 619.27% 426.97% 306.61% 304.59% 100.00%
EY 3.69 3.61 2.96 4.30 5.99 6.02 18.35 -65.78%
  QoQ % 2.22% 21.96% -31.16% -28.21% -0.50% -67.19% -
  Horiz. % 20.11% 19.67% 16.13% 23.43% 32.64% 32.81% 100.00%
DY 1.38 1.39 1.11 1.59 2.24 2.26 5.35 -59.58%
  QoQ % -0.72% 25.23% -30.19% -29.02% -0.88% -57.76% -
  Horiz. % 25.79% 25.98% 20.75% 29.72% 41.87% 42.24% 100.00%
P/NAPS 6.06 5.47 9.14 8.02 4.79 4.82 2.65 73.84%
  QoQ % 10.79% -40.15% 13.97% 67.43% -0.62% 81.89% -
  Horiz. % 228.68% 206.42% 344.91% 302.64% 180.75% 181.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 -
Price 4.7900 4.9600 5.7800 4.7500 3.2900 2.7400 2.3500 -
P/RPS 2.03 2.25 2.67 2.20 1.49 1.31 0.59 128.43%
  QoQ % -9.78% -15.73% 21.36% 47.65% 13.74% 122.03% -
  Horiz. % 344.07% 381.36% 452.54% 372.88% 252.54% 222.03% 100.00%
P/EPS 29.78 31.81 36.20 29.32 20.51 17.17 8.06 139.57%
  QoQ % -6.38% -12.13% 23.47% 42.95% 19.45% 113.03% -
  Horiz. % 369.48% 394.66% 449.13% 363.77% 254.47% 213.03% 100.00%
EY 3.36 3.14 2.76 3.41 4.88 5.82 12.41 -58.25%
  QoQ % 7.01% 13.77% -19.06% -30.12% -16.15% -53.10% -
  Horiz. % 27.07% 25.30% 22.24% 27.48% 39.32% 46.90% 100.00%
DY 1.25 1.21 1.04 1.26 1.82 2.19 3.62 -50.88%
  QoQ % 3.31% 16.35% -17.46% -30.77% -16.89% -39.50% -
  Horiz. % 34.53% 33.43% 28.73% 34.81% 50.28% 60.50% 100.00%
P/NAPS 6.65 6.28 9.80 10.11 5.88 4.98 3.92 42.38%
  QoQ % 5.89% -35.92% -3.07% 71.94% 18.07% 27.04% -
  Horiz. % 169.64% 160.20% 250.00% 257.91% 150.00% 127.04% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers