Highlights

[PMETAL] QoQ Cumulative 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 -     51.77%    YoY -     24.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 4,564,276 2,125,436 8,170,364 6,019,455 4,100,605 1,934,224 6,649,451 -22.24%
  QoQ % 114.75% -73.99% 35.73% 46.79% 112.00% -70.91% -
  Horiz. % 68.64% 31.96% 122.87% 90.53% 61.67% 29.09% 100.00%
PBT 431,662 210,239 819,531 618,834 408,701 199,330 674,832 -25.82%
  QoQ % 105.32% -74.35% 32.43% 51.41% 105.04% -70.46% -
  Horiz. % 63.97% 31.15% 121.44% 91.70% 60.56% 29.54% 100.00%
Tax -40,033 -17,675 -64,123 -52,100 -32,755 -14,168 -69,062 -30.55%
  QoQ % -126.50% 72.44% -23.08% -59.06% -131.19% 79.49% -
  Horiz. % 57.97% 25.59% 92.85% 75.44% 47.43% 20.51% 100.00%
NP 391,629 192,564 755,408 566,734 375,946 185,162 605,770 -25.29%
  QoQ % 103.38% -74.51% 33.29% 50.75% 103.04% -69.43% -
  Horiz. % 64.65% 31.79% 124.70% 93.56% 62.06% 30.57% 100.00%
NP to SH 311,080 150,477 602,789 452,600 298,217 148,049 483,572 -25.54%
  QoQ % 106.73% -75.04% 33.18% 51.77% 101.43% -69.38% -
  Horiz. % 64.33% 31.12% 124.65% 93.60% 61.67% 30.62% 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 4,172,647 1,932,872 7,414,956 5,452,721 3,724,659 1,749,062 6,043,681 -21.94%
  QoQ % 115.88% -73.93% 35.99% 46.40% 112.95% -71.06% -
  Horiz. % 69.04% 31.98% 122.69% 90.22% 61.63% 28.94% 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 116,041 57,901 226,497 167,629 111,552 55,657 140,895 -12.17%
  QoQ % 100.41% -74.44% 35.12% 50.27% 100.43% -60.50% -
  Horiz. % 82.36% 41.10% 160.76% 118.97% 79.17% 39.50% 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 3,725,102 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 11.17 % 4.93 % 27.06 % 25.85 % 14.32 % 7.25 % 48.62 % -62.59%
  QoQ % 126.57% -81.78% 4.68% 80.52% 97.52% -85.09% -
  Horiz. % 22.97% 10.14% 55.66% 53.17% 29.45% 14.91% 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 118.00 55.06 216.44 161.59 110.28 52.13 401.15 -55.87%
  QoQ % 114.31% -74.56% 33.94% 46.53% 111.55% -87.00% -
  Horiz. % 29.42% 13.73% 53.95% 40.28% 27.49% 13.00% 100.00%
EPS 8.05 3.90 16.13 12.15 8.02 3.99 13.22 -28.22%
  QoQ % 106.41% -75.82% 32.76% 51.50% 101.00% -69.82% -
  Horiz. % 60.89% 29.50% 122.01% 91.91% 60.67% 30.18% 100.00%
DPS 3.00 1.50 6.00 4.50 3.00 1.50 8.50 -50.15%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -82.35% -
  Horiz. % 35.29% 17.65% 70.59% 52.94% 35.29% 17.65% 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 - 4,023,729
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 113.43 52.82 203.05 149.60 101.91 48.07 165.26 -22.24%
  QoQ % 114.75% -73.99% 35.73% 46.80% 112.00% -70.91% -
  Horiz. % 68.64% 31.96% 122.87% 90.52% 61.67% 29.09% 100.00%
EPS 7.73 3.74 14.98 11.25 7.41 3.68 12.02 -25.56%
  QoQ % 106.68% -75.03% 33.16% 51.82% 101.36% -69.38% -
  Horiz. % 64.31% 31.11% 124.63% 93.59% 61.65% 30.62% 100.00%
DPS 2.88 1.44 5.63 4.17 2.77 1.38 3.50 -12.22%
  QoQ % 100.00% -74.42% 35.01% 50.54% 100.72% -60.57% -
  Horiz. % 82.29% 41.14% 160.86% 119.14% 79.14% 39.43% 100.00%
NAPS 0.6921 0.7579 0.5535 0.4351 0.5175 0.5072 0.2472 99.02%
  QoQ % -8.68% 36.93% 27.21% -15.92% 2.03% 105.18% -
  Horiz. % 279.98% 306.59% 223.91% 176.01% 209.34% 205.18% 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 3.69 7.85 2.49 2.33 2.43 5.08 0.40 341.65%
  QoQ % -52.99% 215.26% 6.87% -4.12% -52.17% 1,170.00% -
  Horiz. % 922.50% 1,962.50% 622.50% 582.50% 607.50% 1,270.00% 100.00%
P/EPS 54.21 110.82 33.75 31.03 33.42 66.42 5.45 364.46%
  QoQ % -51.08% 228.36% 8.77% -7.15% -49.68% 1,118.72% -
  Horiz. % 994.68% 2,033.39% 619.27% 569.36% 613.21% 1,218.72% 100.00%
EY 1.84 0.90 2.96 3.22 2.99 1.51 18.35 -78.51%
  QoQ % 104.44% -69.59% -8.07% 7.69% 98.01% -91.77% -
  Horiz. % 10.03% 4.90% 16.13% 17.55% 16.29% 8.23% 100.00%
DY 0.69 0.35 1.11 1.19 1.12 0.57 5.35 -74.57%
  QoQ % 97.14% -68.47% -6.72% 6.25% 96.49% -89.35% -
  Horiz. % 12.90% 6.54% 20.75% 22.24% 20.93% 10.65% 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 4.06 9.01 2.67 2.94 2.98 5.26 0.59 263.06%
  QoQ % -54.94% 237.45% -9.18% -1.34% -43.35% 791.53% -
  Horiz. % 688.14% 1,527.12% 452.54% 498.31% 505.08% 891.53% 100.00%
P/EPS 59.56 127.24 36.20 39.09 41.02 68.67 8.06 280.78%
  QoQ % -53.19% 251.49% -7.39% -4.71% -40.27% 751.99% -
  Horiz. % 738.96% 1,578.66% 449.13% 484.99% 508.93% 851.99% 100.00%
EY 1.68 0.79 2.76 2.56 2.44 1.46 12.41 -73.73%
  QoQ % 112.66% -71.38% 7.81% 4.92% 67.12% -88.24% -
  Horiz. % 13.54% 6.37% 22.24% 20.63% 19.66% 11.76% 100.00%
DY 0.63 0.30 1.04 0.95 0.91 0.55 3.62 -68.93%
  QoQ % 110.00% -71.15% 9.47% 4.40% 65.45% -84.81% -
  Horiz. % 17.40% 8.29% 28.73% 26.24% 25.14% 15.19% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers