Highlights

[PMETAL] QoQ 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 -     6.73%    YoY -     6.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,171,253 2,245,729 2,373,867 2,438,840 2,125,436 2,144,173 2,128,612 1.33%
  QoQ % -3.32% -5.40% -2.66% 14.75% -0.87% 0.73% -
  Horiz. % 102.00% 105.50% 111.52% 114.57% 99.85% 100.73% 100.00%
PBT 155,570 201,930 241,157 221,423 210,239 200,697 210,133 -18.18%
  QoQ % -22.96% -16.27% 8.91% 5.32% 4.75% -4.49% -
  Horiz. % 74.03% 96.10% 114.76% 105.37% 100.05% 95.51% 100.00%
Tax -12,229 -16,684 -32,918 -22,358 -17,675 -12,023 -19,345 -26.36%
  QoQ % 26.70% 49.32% -47.23% -26.50% -47.01% 37.85% -
  Horiz. % 63.22% 86.24% 170.16% 115.58% 91.37% 62.15% 100.00%
NP 143,341 185,246 208,239 199,065 192,564 188,674 190,788 -17.37%
  QoQ % -22.62% -11.04% 4.61% 3.38% 2.06% -1.11% -
  Horiz. % 75.13% 97.10% 109.15% 104.34% 100.93% 98.89% 100.00%
NP to SH 115,107 156,407 162,493 160,603 150,477 150,189 154,383 -17.79%
  QoQ % -26.41% -3.75% 1.18% 6.73% 0.19% -2.72% -
  Horiz. % 74.56% 101.31% 105.25% 104.03% 97.47% 97.28% 100.00%
Tax Rate 7.86 % 8.26 % 13.65 % 10.10 % 8.41 % 5.99 % 9.21 % -10.04%
  QoQ % -4.84% -39.49% 35.15% 20.10% 40.40% -34.96% -
  Horiz. % 85.34% 89.69% 148.21% 109.66% 91.31% 65.04% 100.00%
Total Cost 2,027,912 2,060,483 2,165,628 2,239,775 1,932,872 1,955,499 1,937,824 3.08%
  QoQ % -1.58% -4.86% -3.31% 15.88% -1.16% 0.91% -
  Horiz. % 104.65% 106.33% 111.76% 115.58% 99.74% 100.91% 100.00%
Net Worth 3,382,629 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 55.08%
  QoQ % 4.49% 10.64% 5.06% -8.67% 36.92% 27.08% -
  Horiz. % 193.00% 184.70% 166.95% 158.90% 173.99% 127.08% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 49,744 59,217 78,026 58,020 57,901 56,624 55,935 -7.53%
  QoQ % -16.00% -24.11% 34.48% 0.21% 2.26% 1.23% -
  Horiz. % 88.93% 105.87% 139.49% 103.73% 103.51% 101.23% 100.00%
Div Payout % 43.22 % 37.86 % 48.02 % 36.13 % 38.48 % 37.70 % 36.23 % 12.49%
  QoQ % 14.16% -21.16% 32.91% -6.11% 2.07% 4.06% -
  Horiz. % 119.29% 104.50% 132.54% 99.72% 106.21% 104.06% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,382,629 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 55.08%
  QoQ % 4.49% 10.64% 5.06% -8.67% 36.92% 27.08% -
  Horiz. % 193.00% 184.70% 166.95% 158.90% 173.99% 127.08% 100.00%
NOSH 3,979,564 3,947,810 3,901,312 3,868,061 3,860,132 3,774,956 3,729,058 4.43%
  QoQ % 0.80% 1.19% 0.86% 0.21% 2.26% 1.23% -
  Horiz. % 106.72% 105.87% 104.62% 103.73% 103.51% 101.23% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.60 % 8.25 % 8.77 % 8.16 % 9.06 % 8.80 % 8.96 % -18.45%
  QoQ % -20.00% -5.93% 7.48% -9.93% 2.95% -1.79% -
  Horiz. % 73.66% 92.08% 97.88% 91.07% 101.12% 98.21% 100.00%
ROE 3.40 % 4.83 % 5.55 % 5.77 % 4.93 % 6.74 % 8.81 % -47.02%
  QoQ % -29.61% -12.97% -3.81% 17.04% -26.85% -23.50% -
  Horiz. % 38.59% 54.82% 63.00% 65.49% 55.96% 76.50% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.56 56.89 60.85 63.05 55.06 56.80 57.08 -2.97%
  QoQ % -4.10% -6.51% -3.49% 14.51% -3.06% -0.49% -
  Horiz. % 95.59% 99.67% 106.60% 110.46% 96.46% 99.51% 100.00%
EPS 2.89 3.96 4.17 4.15 3.90 3.98 4.14 -21.33%
  QoQ % -27.02% -5.04% 0.48% 6.41% -2.01% -3.86% -
  Horiz. % 69.81% 95.65% 100.72% 100.24% 94.20% 96.14% 100.00%
DPS 1.25 1.50 2.00 1.50 1.50 1.50 1.50 -11.45%
  QoQ % -16.67% -25.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% 133.33% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8500 0.8200 0.7500 0.7200 0.7900 0.5900 0.4700 48.49%
  QoQ % 3.66% 9.33% 4.17% -8.86% 33.90% 25.53% -
  Horiz. % 180.85% 174.47% 159.57% 153.19% 168.09% 125.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 53.77 55.61 58.79 60.40 52.63 53.10 52.71 1.34%
  QoQ % -3.31% -5.41% -2.67% 14.76% -0.89% 0.74% -
  Horiz. % 102.01% 105.50% 111.53% 114.59% 99.85% 100.74% 100.00%
EPS 2.85 3.87 4.02 3.98 3.73 3.72 3.82 -17.75%
  QoQ % -26.36% -3.73% 1.01% 6.70% 0.27% -2.62% -
  Horiz. % 74.61% 101.31% 105.24% 104.19% 97.64% 97.38% 100.00%
DPS 1.23 1.47 1.93 1.44 1.43 1.40 1.39 -7.84%
  QoQ % -16.33% -23.83% 34.03% 0.70% 2.14% 0.72% -
  Horiz. % 88.49% 105.76% 138.85% 103.60% 102.88% 100.72% 100.00%
NAPS 0.8377 0.8017 0.7246 0.6897 0.7552 0.5516 0.4340 55.09%
  QoQ % 4.49% 10.64% 5.06% -8.67% 36.91% 27.10% -
  Horiz. % 193.02% 184.72% 166.96% 158.92% 174.01% 127.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.5100 4.8300 4.8600 4.3600 4.3200 5.3900 3.7700 -
P/RPS 8.27 8.49 7.99 6.92 7.85 9.49 6.60 16.24%
  QoQ % -2.59% 6.26% 15.46% -11.85% -17.28% 43.79% -
  Horiz. % 125.30% 128.64% 121.06% 104.85% 118.94% 143.79% 100.00%
P/EPS 155.92 121.91 116.68 105.01 110.82 135.48 91.06 43.17%
  QoQ % 27.90% 4.48% 11.11% -5.24% -18.20% 48.78% -
  Horiz. % 171.23% 133.88% 128.14% 115.32% 121.70% 148.78% 100.00%
EY 0.64 0.82 0.86 0.95 0.90 0.74 1.10 -30.33%
  QoQ % -21.95% -4.65% -9.47% 5.56% 21.62% -32.73% -
  Horiz. % 58.18% 74.55% 78.18% 86.36% 81.82% 67.27% 100.00%
DY 0.28 0.31 0.41 0.34 0.35 0.28 0.40 -21.18%
  QoQ % -9.68% -24.39% 20.59% -2.86% 25.00% -30.00% -
  Horiz. % 70.00% 77.50% 102.50% 85.00% 87.50% 70.00% 100.00%
P/NAPS 5.31 5.89 6.48 6.06 5.47 9.14 8.02 -24.05%
  QoQ % -9.85% -9.10% 6.93% 10.79% -40.15% 13.97% -
  Horiz. % 66.21% 73.44% 80.80% 75.56% 68.20% 113.97% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 22/11/18 15/08/18 17/05/18 27/02/18 21/11/17 -
Price 4.2400 4.1500 4.9000 4.7900 4.9600 5.7800 4.7500 -
P/RPS 7.77 7.30 8.05 7.60 9.01 10.18 8.32 -4.46%
  QoQ % 6.44% -9.32% 5.92% -15.65% -11.49% 22.36% -
  Horiz. % 93.39% 87.74% 96.75% 91.35% 108.29% 122.36% 100.00%
P/EPS 146.59 104.75 117.64 115.37 127.24 145.28 114.73 17.77%
  QoQ % 39.94% -10.96% 1.97% -9.33% -12.42% 26.63% -
  Horiz. % 127.77% 91.30% 102.54% 100.56% 110.90% 126.63% 100.00%
EY 0.68 0.95 0.85 0.87 0.79 0.69 0.87 -15.16%
  QoQ % -28.42% 11.76% -2.30% 10.13% 14.49% -20.69% -
  Horiz. % 78.16% 109.20% 97.70% 100.00% 90.80% 79.31% 100.00%
DY 0.29 0.36 0.41 0.31 0.30 0.26 0.32 -6.36%
  QoQ % -19.44% -12.20% 32.26% 3.33% 15.38% -18.75% -
  Horiz. % 90.62% 112.50% 128.12% 96.88% 93.75% 81.25% 100.00%
P/NAPS 4.99 5.06 6.53 6.65 6.28 9.80 10.11 -37.57%
  QoQ % -1.38% -22.51% -1.80% 5.89% -35.92% -3.07% -
  Horiz. % 49.36% 50.05% 64.59% 65.78% 62.12% 96.93% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers