Highlights

[PMETAL] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 03-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     177.77%    YoY -     119.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,649,451 6,167,618 5,751,486 5,159,940 4,406,674 4,025,918 4,006,236 39.97%
  QoQ % 7.81% 7.24% 11.46% 17.09% 9.46% 0.49% -
  Horiz. % 165.98% 153.95% 143.56% 128.80% 110.00% 100.49% 100.00%
PBT 674,832 651,938 672,828 548,948 233,262 207,150 226,142 106.59%
  QoQ % 3.51% -3.10% 22.57% 135.34% 12.60% -8.40% -
  Horiz. % 298.41% 288.29% 297.52% 242.74% 103.15% 91.60% 100.00%
Tax -69,062 -59,805 -66,312 -56,220 -68,917 -47,413 -46,630 29.78%
  QoQ % -15.48% 9.81% -17.95% 18.42% -45.35% -1.68% -
  Horiz. % 148.11% 128.26% 142.21% 120.57% 147.80% 101.68% 100.00%
NP 605,770 592,133 606,516 492,728 164,345 159,737 179,512 124.15%
  QoQ % 2.30% -2.37% 23.09% 199.81% 2.88% -11.02% -
  Horiz. % 337.45% 329.86% 337.87% 274.48% 91.55% 88.98% 100.00%
NP to SH 483,572 484,900 481,266 378,232 136,169 129,828 135,726 132.38%
  QoQ % -0.27% 0.76% 27.24% 177.77% 4.88% -4.35% -
  Horiz. % 356.29% 357.26% 354.59% 278.67% 100.33% 95.65% 100.00%
Tax Rate 10.23 % 9.17 % 9.86 % 10.24 % 29.54 % 22.89 % 20.62 % -37.20%
  QoQ % 11.56% -7.00% -3.71% -65.34% 29.05% 11.01% -
  Horiz. % 49.61% 44.47% 47.82% 49.66% 143.26% 111.01% 100.00%
Total Cost 6,043,681 5,575,485 5,144,970 4,667,212 4,242,329 3,866,181 3,826,724 35.43%
  QoQ % 8.40% 8.37% 10.24% 10.02% 9.73% 1.03% -
  Horiz. % 157.93% 145.70% 134.45% 121.96% 110.86% 101.03% 100.00%
Net Worth 994,554 2,265,644 2,208,834 2,156,130 1,912,485 1,810,670 1,999,646 -37.09%
  QoQ % -56.10% 2.57% 2.44% 12.74% 5.62% -9.45% -
  Horiz. % 49.74% 113.30% 110.46% 107.83% 95.64% 90.55% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 140,895 121,528 155,917 155,864 95,624 101,296 112,480 16.12%
  QoQ % 15.94% -22.06% 0.03% 63.00% -5.60% -9.94% -
  Horiz. % 125.26% 108.04% 138.62% 138.57% 85.01% 90.06% 100.00%
Div Payout % 29.14 % 25.06 % 32.40 % 41.21 % 70.22 % 78.02 % 82.87 % -50.02%
  QoQ % 16.28% -22.65% -21.38% -41.31% -10.00% -5.85% -
  Horiz. % 35.16% 30.24% 39.10% 49.73% 84.74% 94.15% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 994,554 2,265,644 2,208,834 2,156,130 1,912,485 1,810,670 1,999,646 -37.09%
  QoQ % -56.10% 2.57% 2.44% 12.74% 5.62% -9.45% -
  Horiz. % 49.74% 113.30% 110.46% 107.83% 95.64% 90.55% 100.00%
NOSH 1,657,591 1,302,094 1,299,314 1,298,873 1,274,990 1,266,202 1,249,779 20.61%
  QoQ % 27.30% 0.21% 0.03% 1.87% 0.69% 1.31% -
  Horiz. % 132.63% 104.19% 103.96% 103.93% 102.02% 101.31% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.11 % 9.60 % 10.55 % 9.55 % 3.73 % 3.97 % 4.48 % 60.16%
  QoQ % -5.10% -9.00% 10.47% 156.03% -6.05% -11.38% -
  Horiz. % 203.35% 214.29% 235.49% 213.17% 83.26% 88.62% 100.00%
ROE 48.62 % 21.40 % 21.79 % 17.54 % 7.12 % 7.17 % 6.79 % 269.29%
  QoQ % 127.20% -1.79% 24.23% 146.35% -0.70% 5.60% -
  Horiz. % 716.05% 315.17% 320.91% 258.32% 104.86% 105.60% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 401.15 473.67 442.66 397.26 345.62 317.95 320.56 16.05%
  QoQ % -15.31% 7.01% 11.43% 14.94% 8.70% -0.81% -
  Horiz. % 125.14% 147.76% 138.09% 123.93% 107.82% 99.19% 100.00%
EPS 13.22 37.24 37.04 29.12 10.68 10.25 10.86 13.94%
  QoQ % -64.50% 0.54% 27.20% 172.66% 4.20% -5.62% -
  Horiz. % 121.73% 342.91% 341.07% 268.14% 98.34% 94.38% 100.00%
DPS 8.50 9.33 12.00 12.00 7.50 8.00 9.00 -3.72%
  QoQ % -8.90% -22.25% 0.00% 60.00% -6.25% -11.11% -
  Horiz. % 94.44% 103.67% 133.33% 133.33% 83.33% 88.89% 100.00%
NAPS 0.6000 1.7400 1.7000 1.6600 1.5000 1.4300 1.6000 -47.84%
  QoQ % -65.52% 2.35% 2.41% 10.67% 4.90% -10.63% -
  Horiz. % 37.50% 108.75% 106.25% 103.75% 93.75% 89.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.26 153.28 142.94 128.24 109.52 100.05 99.57 39.97%
  QoQ % 7.82% 7.23% 11.46% 17.09% 9.47% 0.48% -
  Horiz. % 165.97% 153.94% 143.56% 128.79% 109.99% 100.48% 100.00%
EPS 12.02 12.05 11.96 9.40 3.38 3.23 3.37 132.55%
  QoQ % -0.25% 0.75% 27.23% 178.11% 4.64% -4.15% -
  Horiz. % 356.68% 357.57% 354.90% 278.93% 100.30% 95.85% 100.00%
DPS 3.50 3.02 3.87 3.87 2.38 2.52 2.80 15.96%
  QoQ % 15.89% -21.96% 0.00% 62.61% -5.56% -10.00% -
  Horiz. % 125.00% 107.86% 138.21% 138.21% 85.00% 90.00% 100.00%
NAPS 0.2472 0.5631 0.5490 0.5359 0.4753 0.4500 0.4970 -37.09%
  QoQ % -56.10% 2.57% 2.44% 12.75% 5.62% -9.46% -
  Horiz. % 49.74% 113.30% 110.46% 107.83% 95.63% 90.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5900 4.2900 3.6800 2.6500 2.0900 2.0600 2.6000 -
P/RPS 0.40 0.91 0.83 0.67 0.60 0.65 0.81 -37.39%
  QoQ % -56.04% 9.64% 23.88% 11.67% -7.69% -19.75% -
  Horiz. % 49.38% 112.35% 102.47% 82.72% 74.07% 80.25% 100.00%
P/EPS 5.45 11.52 9.94 9.10 19.57 20.09 23.94 -62.55%
  QoQ % -52.69% 15.90% 9.23% -53.50% -2.59% -16.08% -
  Horiz. % 22.77% 48.12% 41.52% 38.01% 81.75% 83.92% 100.00%
EY 18.35 8.68 10.07 10.99 5.11 4.98 4.18 166.91%
  QoQ % 111.41% -13.80% -8.37% 115.07% 2.61% 19.14% -
  Horiz. % 439.00% 207.66% 240.91% 262.92% 122.25% 119.14% 100.00%
DY 5.35 2.18 3.26 4.53 3.59 3.88 3.46 33.54%
  QoQ % 145.41% -33.13% -28.04% 26.18% -7.47% 12.14% -
  Horiz. % 154.62% 63.01% 94.22% 130.92% 103.76% 112.14% 100.00%
P/NAPS 2.65 2.47 2.16 1.60 1.39 1.44 1.62 38.62%
  QoQ % 7.29% 14.35% 35.00% 15.11% -3.47% -11.11% -
  Horiz. % 163.58% 152.47% 133.33% 98.77% 85.80% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 -
Price 2.3500 4.3500 4.3000 2.9400 2.1500 2.1100 1.8500 -
P/RPS 0.59 0.92 0.97 0.74 0.62 0.66 0.58 1.14%
  QoQ % -35.87% -5.15% 31.08% 19.35% -6.06% 13.79% -
  Horiz. % 101.72% 158.62% 167.24% 127.59% 106.90% 113.79% 100.00%
P/EPS 8.06 11.68 11.61 10.10 20.13 20.58 17.03 -39.13%
  QoQ % -30.99% 0.60% 14.95% -49.83% -2.19% 20.85% -
  Horiz. % 47.33% 68.58% 68.17% 59.31% 118.20% 120.85% 100.00%
EY 12.41 8.56 8.61 9.90 4.97 4.86 5.87 64.35%
  QoQ % 44.98% -0.58% -13.03% 99.20% 2.26% -17.21% -
  Horiz. % 211.41% 145.83% 146.68% 168.65% 84.67% 82.79% 100.00%
DY 3.62 2.15 2.79 4.08 3.49 3.79 4.86 -17.76%
  QoQ % 68.37% -22.94% -31.62% 16.91% -7.92% -22.02% -
  Horiz. % 74.49% 44.24% 57.41% 83.95% 71.81% 77.98% 100.00%
P/NAPS 3.92 2.50 2.53 1.77 1.43 1.48 1.16 124.36%
  QoQ % 56.80% -1.19% 42.94% 23.78% -3.38% 27.59% -
  Horiz. % 337.93% 215.52% 218.10% 152.59% 123.28% 127.59% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers