Highlights

[PMETAL] QoQ Cumulative 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 -     106.73%    YoY -     4.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 6,938,143 4,564,276 2,125,436 8,170,364 6,019,455 4,100,605 70.61%
  QoQ % 32.00% 52.01% 114.75% -73.99% 35.73% 46.79% -
  Horiz. % 223.35% 169.20% 111.31% 51.83% 199.25% 146.79% 100.00%
PBT 874,749 672,819 431,662 210,239 819,531 618,834 408,701 65.85%
  QoQ % 30.01% 55.87% 105.32% -74.35% 32.43% 51.41% -
  Horiz. % 214.03% 164.62% 105.62% 51.44% 200.52% 151.41% 100.00%
Tax -89,635 -72,951 -40,033 -17,675 -64,123 -52,100 -32,755 95.29%
  QoQ % -22.87% -82.23% -126.50% 72.44% -23.08% -59.06% -
  Horiz. % 273.65% 222.72% 122.22% 53.96% 195.77% 159.06% 100.00%
NP 785,114 599,868 391,629 192,564 755,408 566,734 375,946 63.16%
  QoQ % 30.88% 53.17% 103.38% -74.51% 33.29% 50.75% -
  Horiz. % 208.84% 159.56% 104.17% 51.22% 200.94% 150.75% 100.00%
NP to SH 629,980 473,573 311,080 150,477 602,789 452,600 298,217 64.41%
  QoQ % 33.03% 52.24% 106.73% -75.04% 33.18% 51.77% -
  Horiz. % 211.25% 158.80% 104.31% 50.46% 202.13% 151.77% 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 6,338,275 4,172,647 1,932,872 7,414,956 5,452,721 3,724,659 71.36%
  QoQ % 32.11% 51.90% 115.88% -73.93% 35.99% 46.40% -
  Horiz. % 224.81% 170.17% 112.03% 51.89% 199.08% 146.40% 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 256,607 195,065 116,041 57,901 226,497 167,629 111,552 73.99%
  QoQ % 31.55% 68.10% 100.41% -74.44% 35.12% 50.27% -
  Horiz. % 230.03% 174.86% 104.02% 51.91% 203.04% 150.27% 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 3,725,102 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 % 16.19 % 11.17 % 4.93 % 27.06 % 25.85 % 14.32 % 22.62%
  QoQ % 20.20% 44.94% 126.57% -81.78% 4.68% 80.52% -
  Horiz. % 135.89% 113.06% 78.00% 34.43% 188.97% 180.52% 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 231.99 177.84 118.00 55.06 216.44 161.59 110.28 63.96%
  QoQ % 30.45% 50.71% 114.31% -74.56% 33.94% 46.53% -
  Horiz. % 210.36% 161.26% 107.00% 49.93% 196.26% 146.53% 100.00%
EPS 16.18 12.22 8.05 3.90 16.13 12.15 8.02 59.46%
  QoQ % 32.41% 51.80% 106.41% -75.82% 32.76% 51.50% -
  Horiz. % 201.75% 152.37% 100.37% 48.63% 201.12% 151.50% 100.00%
DPS 6.50 5.00 3.00 1.50 6.00 4.50 3.00 67.21%
  QoQ % 30.00% 66.67% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 216.67% 166.67% 100.00% 50.00% 200.00% 150.00% 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 - 4,023,662
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 227.62 172.43 113.44 52.82 203.06 149.60 101.91 70.62%
  QoQ % 32.01% 52.00% 114.77% -73.99% 35.74% 46.80% -
  Horiz. % 223.35% 169.20% 111.31% 51.83% 199.25% 146.80% 100.00%
EPS 15.66 11.77 7.73 3.74 14.98 11.25 7.41 64.46%
  QoQ % 33.05% 52.26% 106.68% -75.03% 33.16% 51.82% -
  Horiz. % 211.34% 158.84% 104.32% 50.47% 202.16% 151.82% 100.00%
DPS 6.38 4.85 2.88 1.44 5.63 4.17 2.77 74.14%
  QoQ % 31.55% 68.40% 100.00% -74.42% 35.01% 50.54% -
  Horiz. % 230.32% 175.09% 103.97% 51.99% 203.25% 150.54% 100.00%
NAPS 0.8045 0.7272 0.6922 0.7579 0.5535 0.4351 0.5175 34.09%
  QoQ % 10.63% 5.06% -8.67% 36.93% 27.21% -15.92% -
  Horiz. % 155.46% 140.52% 133.76% 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 2.73 3.69 7.85 2.49 2.33 2.43 -9.82%
  QoQ % -23.81% -26.02% -52.99% 215.26% 6.87% -4.12% -
  Horiz. % 85.60% 112.35% 151.85% 323.05% 102.47% 95.88% 100.00%
P/EPS 30.27 40.04 54.21 110.82 33.75 31.03 33.42 -6.37%
  QoQ % -24.40% -26.14% -51.08% 228.36% 8.77% -7.15% -
  Horiz. % 90.57% 119.81% 162.21% 331.60% 100.99% 92.85% 100.00%
EY 3.30 2.50 1.84 0.90 2.96 3.22 2.99 6.78%
  QoQ % 32.00% 35.87% 104.44% -69.59% -8.07% 7.69% -
  Horiz. % 110.37% 83.61% 61.54% 30.10% 99.00% 107.69% 100.00%
DY 1.35 1.03 0.69 0.35 1.11 1.19 1.12 13.22%
  QoQ % 31.07% 49.28% 97.14% -68.47% -6.72% 6.25% -
  Horiz. % 120.54% 91.96% 61.61% 31.25% 99.11% 106.25% 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 2.76 4.06 9.01 2.67 2.94 2.98 -28.74%
  QoQ % -35.14% -32.02% -54.94% 237.45% -9.18% -1.34% -
  Horiz. % 60.07% 92.62% 136.24% 302.35% 89.60% 98.66% 100.00%
P/EPS 26.01 40.37 59.56 127.24 36.20 39.09 41.02 -26.13%
  QoQ % -35.57% -32.22% -53.19% 251.49% -7.39% -4.71% -
  Horiz. % 63.41% 98.42% 145.20% 310.19% 88.25% 95.29% 100.00%
EY 3.85 2.48 1.68 0.79 2.76 2.56 2.44 35.42%
  QoQ % 55.24% 47.62% 112.66% -71.38% 7.81% 4.92% -
  Horiz. % 157.79% 101.64% 68.85% 32.38% 113.11% 104.92% 100.00%
DY 1.57 1.02 0.63 0.30 1.04 0.95 0.91 43.71%
  QoQ % 53.92% 61.90% 110.00% -71.15% 9.47% 4.40% -
  Horiz. % 172.53% 112.09% 69.23% 32.97% 114.29% 104.40% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers