Highlights

[PMETAL] QoQ Cumulative 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 -     -30.56%    YoY -     119.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 4,625,714 2,875,743 1,289,985 4,406,674 3,019,439 2,003,118 121.72%
  QoQ % 43.75% 60.85% 122.93% -70.73% 45.94% 50.74% -
  Horiz. % 331.96% 230.93% 143.56% 64.40% 219.99% 150.74% 100.00%
PBT 674,832 488,954 336,414 137,237 233,262 155,363 113,071 227.25%
  QoQ % 38.02% 45.34% 145.13% -41.17% 50.14% 37.40% -
  Horiz. % 596.82% 432.43% 297.52% 121.37% 206.30% 137.40% 100.00%
Tax -69,062 -44,854 -33,156 -14,055 -68,917 -35,560 -23,315 105.58%
  QoQ % -53.97% -35.28% -135.90% 79.61% -93.80% -52.52% -
  Horiz. % 296.21% 192.38% 142.21% 60.28% 295.59% 152.52% 100.00%
NP 605,770 444,100 303,258 123,182 164,345 119,803 89,756 255.07%
  QoQ % 36.40% 46.44% 146.19% -25.05% 37.18% 33.48% -
  Horiz. % 674.91% 494.79% 337.87% 137.24% 183.10% 133.48% 100.00%
NP to SH 483,572 363,675 240,633 94,558 136,169 97,371 67,863 268.10%
  QoQ % 32.97% 51.13% 154.48% -30.56% 39.85% 43.48% -
  Horiz. % 712.57% 535.90% 354.59% 139.34% 200.65% 143.48% 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 4,181,614 2,572,485 1,166,803 4,242,329 2,899,636 1,913,362 114.53%
  QoQ % 44.53% 62.55% 120.47% -72.50% 46.31% 51.55% -
  Horiz. % 315.87% 218.55% 134.45% 60.98% 221.72% 151.55% 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 91,146 77,958 38,966 95,624 75,972 56,240 83.95%
  QoQ % 54.58% 16.92% 100.07% -59.25% 25.87% 35.09% -
  Horiz. % 250.52% 162.07% 138.62% 69.29% 170.03% 135.09% 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 % 16.05 % 10.89 % 4.39 % 7.12 % 5.38 % 3.39 % 485.56%
  QoQ % 202.93% 47.38% 148.06% -38.34% 32.34% 58.70% -
  Horiz. % 1,434.22% 473.45% 321.24% 129.50% 210.03% 158.70% 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 401.15 355.25 221.33 99.32 345.62 238.46 160.28 83.83%
  QoQ % 12.92% 60.51% 122.85% -71.26% 44.94% 48.78% -
  Horiz. % 250.28% 221.64% 138.09% 61.97% 215.64% 148.78% 100.00%
EPS 13.22 27.93 18.52 7.28 10.68 7.69 5.43 80.49%
  QoQ % -52.67% 50.81% 154.40% -31.84% 38.88% 41.62% -
  Horiz. % 243.46% 514.36% 341.07% 134.07% 196.69% 141.62% 100.00%
DPS 8.50 7.00 6.00 3.00 7.50 6.00 4.50 52.51%
  QoQ % 21.43% 16.67% 100.00% -60.00% 25.00% 33.33% -
  Horiz. % 188.89% 155.56% 133.33% 66.67% 166.67% 133.33% 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 - 4,023,985
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.25 114.95 71.47 32.06 109.51 75.04 49.78 121.72%
  QoQ % 43.76% 60.84% 122.93% -70.72% 45.94% 50.74% -
  Horiz. % 331.96% 230.92% 143.57% 64.40% 219.99% 150.74% 100.00%
EPS 12.02 9.04 5.98 2.35 3.38 2.42 1.69 267.65%
  QoQ % 32.96% 51.17% 154.47% -30.47% 39.67% 43.20% -
  Horiz. % 711.24% 534.91% 353.85% 139.05% 200.00% 143.20% 100.00%
DPS 3.50 2.27 1.94 0.97 2.38 1.89 1.40 83.69%
  QoQ % 54.19% 17.01% 100.00% -59.24% 25.93% 35.00% -
  Horiz. % 250.00% 162.14% 138.57% 69.29% 170.00% 135.00% 100.00%
NAPS 0.2472 0.5630 0.5489 0.5358 0.4753 0.4500 0.4969 -37.08%
  QoQ % -56.09% 2.57% 2.44% 12.73% 5.62% -9.44% -
  Horiz. % 49.75% 113.30% 110.46% 107.83% 95.65% 90.56% 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 1.21 1.66 2.67 0.60 0.86 1.62 -60.48%
  QoQ % -66.94% -27.11% -37.83% 345.00% -30.23% -46.91% -
  Horiz. % 24.69% 74.69% 102.47% 164.81% 37.04% 53.09% 100.00%
P/EPS 5.45 15.36 19.87 36.40 19.57 26.79 47.88 -76.36%
  QoQ % -64.52% -22.70% -45.41% 86.00% -26.95% -44.05% -
  Horiz. % 11.38% 32.08% 41.50% 76.02% 40.87% 55.95% 100.00%
EY 18.35 6.51 5.03 2.75 5.11 3.73 2.09 322.80%
  QoQ % 181.87% 29.42% 82.91% -46.18% 37.00% 78.47% -
  Horiz. % 877.99% 311.48% 240.67% 131.58% 244.50% 178.47% 100.00%
DY 5.35 1.63 1.63 1.13 3.59 2.91 1.73 111.54%
  QoQ % 228.22% 0.00% 44.25% -68.52% 23.37% 68.21% -
  Horiz. % 309.25% 94.22% 94.22% 65.32% 207.51% 168.21% 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 1.22 1.94 2.96 0.62 0.88 1.15 -35.78%
  QoQ % -51.64% -37.11% -34.46% 377.42% -29.55% -23.48% -
  Horiz. % 51.30% 106.09% 168.70% 257.39% 53.91% 76.52% 100.00%
P/EPS 8.06 15.57 23.22 40.38 20.13 27.44 34.07 -61.58%
  QoQ % -48.23% -32.95% -42.50% 100.60% -26.64% -19.46% -
  Horiz. % 23.66% 45.70% 68.15% 118.52% 59.08% 80.54% 100.00%
EY 12.41 6.42 4.31 2.48 4.97 3.64 2.94 160.05%
  QoQ % 93.30% 48.96% 73.79% -50.10% 36.54% 23.81% -
  Horiz. % 422.11% 218.37% 146.60% 84.35% 169.05% 123.81% 100.00%
DY 3.62 1.61 1.40 1.02 3.49 2.84 2.43 30.28%
  QoQ % 124.84% 15.00% 37.25% -70.77% 22.89% 16.87% -
  Horiz. % 148.97% 66.26% 57.61% 41.98% 143.62% 116.87% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers