Highlights

[PMETAL] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1.43%    YoY -     2.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,125,436 2,144,173 2,128,612 2,079,030 1,934,224 1,999,755 1,739,188 14.32%
  QoQ % -0.87% 0.73% 2.38% 7.49% -3.28% 14.98% -
  Horiz. % 122.21% 123.29% 122.39% 119.54% 111.21% 114.98% 100.00%
PBT 210,239 200,697 210,133 209,371 199,330 200,469 152,540 23.87%
  QoQ % 4.75% -4.49% 0.36% 5.04% -0.57% 31.42% -
  Horiz. % 137.83% 131.57% 137.76% 137.26% 130.67% 131.42% 100.00%
Tax -17,675 -12,023 -19,345 -18,587 -14,168 -26,472 -11,698 31.71%
  QoQ % -47.01% 37.85% -4.08% -31.19% 46.48% -126.30% -
  Horiz. % 151.09% 102.78% 165.37% 158.89% 121.11% 226.30% 100.00%
NP 192,564 188,674 190,788 190,784 185,162 173,997 140,842 23.21%
  QoQ % 2.06% -1.11% 0.00% 3.04% 6.42% 23.54% -
  Horiz. % 136.72% 133.96% 135.46% 135.46% 131.47% 123.54% 100.00%
NP to SH 150,477 150,189 154,383 150,168 148,049 131,779 123,042 14.37%
  QoQ % 0.19% -2.72% 2.81% 1.43% 12.35% 7.10% -
  Horiz. % 122.30% 122.06% 125.47% 122.05% 120.32% 107.10% 100.00%
Tax Rate 8.41 % 5.99 % 9.21 % 8.88 % 7.11 % 13.21 % 7.67 % 6.34%
  QoQ % 40.40% -34.96% 3.72% 24.89% -46.18% 72.23% -
  Horiz. % 109.65% 78.10% 120.08% 115.78% 92.70% 172.23% 100.00%
Total Cost 1,932,872 1,955,499 1,937,824 1,888,246 1,749,062 1,825,758 1,598,346 13.52%
  QoQ % -1.16% 0.91% 2.63% 7.96% -4.20% 14.23% -
  Horiz. % 120.93% 122.35% 121.24% 118.14% 109.43% 114.23% 100.00%
Net Worth 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 21.67%
  QoQ % 36.92% 27.08% -16.22% 2.50% 23.89% -27.52% -
  Horiz. % 134.18% 98.00% 77.12% 92.04% 89.79% 72.48% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 57,901 56,624 55,935 56,032 55,657 40,505 13,061 170.10%
  QoQ % 2.26% 1.23% -0.17% 0.67% 37.41% 210.11% -
  Horiz. % 443.29% 433.51% 428.24% 428.98% 426.11% 310.11% 100.00%
Div Payout % 38.48 % 37.70 % 36.23 % 37.31 % 37.59 % 30.74 % 10.62 % 136.09%
  QoQ % 2.07% 4.06% -2.89% -0.74% 22.28% 189.45% -
  Horiz. % 362.34% 354.99% 341.15% 351.32% 353.95% 289.45% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 21.67%
  QoQ % 36.92% 27.08% -16.22% 2.50% 23.89% -27.52% -
  Horiz. % 134.18% 98.00% 77.12% 92.04% 89.79% 72.48% 100.00%
NOSH 3,860,132 3,774,956 3,729,058 3,735,522 3,710,501 2,700,389 1,306,178 106.07%
  QoQ % 2.26% 1.23% -0.17% 0.67% 37.41% 106.74% -
  Horiz. % 295.53% 289.01% 285.49% 285.99% 284.07% 206.74% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.06 % 8.80 % 8.96 % 9.18 % 9.57 % 8.70 % 8.10 % 7.76%
  QoQ % 2.95% -1.79% -2.40% -4.08% 10.00% 7.41% -
  Horiz. % 111.85% 108.64% 110.62% 113.33% 118.15% 107.41% 100.00%
ROE 4.93 % 6.74 % 8.81 % 7.18 % 7.25 % 8.00 % 5.41 % -6.01%
  QoQ % -26.85% -23.50% 22.70% -0.97% -9.38% 47.87% -
  Horiz. % 91.13% 124.58% 162.85% 132.72% 134.01% 147.87% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.06 56.80 57.08 55.66 52.13 74.05 133.15 -44.53%
  QoQ % -3.06% -0.49% 2.55% 6.77% -29.60% -44.39% -
  Horiz. % 41.35% 42.66% 42.87% 41.80% 39.15% 55.61% 100.00%
EPS 3.90 3.98 4.14 4.02 3.99 4.88 9.42 -44.48%
  QoQ % -2.01% -3.86% 2.99% 0.75% -18.24% -48.20% -
  Horiz. % 41.40% 42.25% 43.95% 42.68% 42.36% 51.80% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.00 31.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.7900 0.5900 0.4700 0.5600 0.5500 0.6100 1.7400 -40.96%
  QoQ % 33.90% 25.53% -16.07% 1.82% -9.84% -64.94% -
  Horiz. % 45.40% 33.91% 27.01% 32.18% 31.61% 35.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.63 53.10 52.71 51.49 47.90 49.52 43.07 14.31%
  QoQ % -0.89% 0.74% 2.37% 7.49% -3.27% 14.98% -
  Horiz. % 122.20% 123.29% 122.38% 119.55% 111.21% 114.98% 100.00%
EPS 3.73 3.72 3.82 3.72 3.67 3.26 3.05 14.37%
  QoQ % 0.27% -2.62% 2.69% 1.36% 12.58% 6.89% -
  Horiz. % 122.30% 121.97% 125.25% 121.97% 120.33% 106.89% 100.00%
DPS 1.43 1.40 1.39 1.39 1.38 1.00 0.32 171.55%
  QoQ % 2.14% 0.72% 0.00% 0.72% 38.00% 212.50% -
  Horiz. % 446.88% 437.50% 434.38% 434.38% 431.25% 312.50% 100.00%
NAPS 0.7552 0.5516 0.4340 0.5180 0.5054 0.4079 0.5628 21.68%
  QoQ % 36.91% 27.10% -16.22% 2.49% 23.90% -27.52% -
  Horiz. % 134.19% 98.01% 77.11% 92.04% 89.80% 72.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.3200 5.3900 3.7700 2.6800 2.6500 1.5900 4.2900 -
P/RPS 7.85 9.49 6.60 4.82 5.08 2.15 3.22 81.24%
  QoQ % -17.28% 43.79% 36.93% -5.12% 136.28% -33.23% -
  Horiz. % 243.79% 294.72% 204.97% 149.69% 157.76% 66.77% 100.00%
P/EPS 110.82 135.48 91.06 66.67 66.42 32.58 45.54 81.02%
  QoQ % -18.20% 48.78% 36.58% 0.38% 103.87% -28.46% -
  Horiz. % 243.35% 297.50% 199.96% 146.40% 145.85% 71.54% 100.00%
EY 0.90 0.74 1.10 1.50 1.51 3.07 2.20 -44.92%
  QoQ % 21.62% -32.73% -26.67% -0.66% -50.81% 39.55% -
  Horiz. % 40.91% 33.64% 50.00% 68.18% 68.64% 139.55% 100.00%
DY 0.35 0.28 0.40 0.56 0.57 0.94 0.23 32.33%
  QoQ % 25.00% -30.00% -28.57% -1.75% -39.36% 308.70% -
  Horiz. % 152.17% 121.74% 173.91% 243.48% 247.83% 408.70% 100.00%
P/NAPS 5.47 9.14 8.02 4.79 4.82 2.61 2.47 69.98%
  QoQ % -40.15% 13.97% 67.43% -0.62% 84.67% 5.67% -
  Horiz. % 221.46% 370.04% 324.70% 193.93% 195.14% 105.67% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 28/10/16 -
Price 4.9600 5.7800 4.7500 3.2900 2.7400 2.3500 4.3500 -
P/RPS 9.01 10.18 8.32 5.91 5.26 3.17 3.27 96.66%
  QoQ % -11.49% 22.36% 40.78% 12.36% 65.93% -3.06% -
  Horiz. % 275.54% 311.32% 254.43% 180.73% 160.86% 96.94% 100.00%
P/EPS 127.24 145.28 114.73 81.84 68.67 48.16 46.18 96.66%
  QoQ % -12.42% 26.63% 40.19% 19.18% 42.59% 4.29% -
  Horiz. % 275.53% 314.60% 248.44% 177.22% 148.70% 104.29% 100.00%
EY 0.79 0.69 0.87 1.22 1.46 2.08 2.17 -49.05%
  QoQ % 14.49% -20.69% -28.69% -16.44% -29.81% -4.15% -
  Horiz. % 36.41% 31.80% 40.09% 56.22% 67.28% 95.85% 100.00%
DY 0.30 0.26 0.32 0.46 0.55 0.64 0.23 19.40%
  QoQ % 15.38% -18.75% -30.43% -16.36% -14.06% 178.26% -
  Horiz. % 130.43% 113.04% 139.13% 200.00% 239.13% 278.26% 100.00%
P/NAPS 6.28 9.80 10.11 5.88 4.98 3.85 2.50 84.89%
  QoQ % -35.92% -3.07% 71.94% 18.07% 29.35% 54.00% -
  Horiz. % 251.20% 392.00% 404.40% 235.20% 199.20% 154.00% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers