Highlights

[PMETAL] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     19.34%    YoY -     -64.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,585,758 1,289,985 1,387,235 1,016,321 947,258 1,055,860 1,134,577 25.03%
  QoQ % 22.93% -7.01% 36.50% 7.29% -10.29% -6.94% -
  Horiz. % 139.77% 113.70% 122.27% 89.58% 83.49% 93.06% 100.00%
PBT 199,177 137,237 77,899 42,292 42,914 70,157 60,759 120.83%
  QoQ % 45.13% 76.17% 84.19% -1.45% -38.83% 15.47% -
  Horiz. % 327.81% 225.87% 128.21% 69.61% 70.63% 115.47% 100.00%
Tax -19,101 -14,055 -33,357 -12,245 -10,369 -12,946 -1,146 553.62%
  QoQ % -35.90% 57.86% -172.41% -18.09% 19.91% -1,029.67% -
  Horiz. % 1,666.75% 1,226.44% 2,910.73% 1,068.50% 904.80% 1,129.67% 100.00%
NP 180,076 123,182 44,542 30,047 32,545 57,211 59,613 109.11%
  QoQ % 46.19% 176.55% 48.24% -7.68% -43.11% -4.03% -
  Horiz. % 302.08% 206.64% 74.72% 50.40% 54.59% 95.97% 100.00%
NP to SH 146,075 94,558 38,798 29,508 24,726 43,137 42,023 129.64%
  QoQ % 54.48% 143.72% 31.48% 19.34% -42.68% 2.65% -
  Horiz. % 347.61% 225.01% 92.33% 70.22% 58.84% 102.65% 100.00%
Tax Rate 9.59 % 10.24 % 42.82 % 28.95 % 24.16 % 18.45 % 1.89 % 195.57%
  QoQ % -6.35% -76.09% 47.91% 19.83% 30.95% 876.19% -
  Horiz. % 507.41% 541.80% 2,265.61% 1,531.75% 1,278.31% 976.19% 100.00%
Total Cost 1,405,682 1,166,803 1,342,693 986,274 914,713 998,649 1,074,964 19.60%
  QoQ % 20.47% -13.10% 36.14% 7.82% -8.40% -7.10% -
  Horiz. % 130.77% 108.54% 124.91% 91.75% 85.09% 92.90% 100.00%
Net Worth 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 31.81%
  QoQ % 2.47% 10.78% 4.71% -10.26% 7.44% 32.00% -
  Horiz. % 151.27% 147.62% 133.26% 127.27% 141.82% 132.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 38,987 38,966 19,463 19,498 19,418 36,148 25,623 32.32%
  QoQ % 0.06% 100.20% -0.18% 0.41% -46.28% 41.07% -
  Horiz. % 152.16% 152.07% 75.96% 76.10% 75.78% 141.07% 100.00%
Div Payout % 26.69 % 41.21 % 50.17 % 66.08 % 78.53 % 83.80 % 60.98 % -42.38%
  QoQ % -35.23% -17.86% -24.08% -15.85% -6.29% 37.42% -
  Horiz. % 43.77% 67.58% 82.27% 108.36% 128.78% 137.42% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 1,927,910 1,460,555 31.81%
  QoQ % 2.47% 10.78% 4.71% -10.26% 7.44% 32.00% -
  Horiz. % 151.27% 147.62% 133.26% 127.27% 141.82% 132.00% 100.00%
NOSH 1,299,599 1,298,873 1,297,591 1,299,911 1,294,554 1,204,944 854,126 32.32%
  QoQ % 0.06% 0.10% -0.18% 0.41% 7.44% 41.07% -
  Horiz. % 152.16% 152.07% 151.92% 152.19% 151.56% 141.07% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.36 % 9.55 % 3.21 % 2.96 % 3.44 % 5.42 % 5.25 % 67.37%
  QoQ % 18.95% 197.51% 8.45% -13.95% -36.53% 3.24% -
  Horiz. % 216.38% 181.90% 61.14% 56.38% 65.52% 103.24% 100.00%
ROE 6.61 % 4.39 % 1.99 % 1.59 % 1.19 % 2.24 % 2.88 % 74.08%
  QoQ % 50.57% 120.60% 25.16% 33.61% -46.87% -22.22% -
  Horiz. % 229.51% 152.43% 69.10% 55.21% 41.32% 77.78% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 122.02 99.32 106.91 78.18 73.17 87.63 132.83 -5.51%
  QoQ % 22.86% -7.10% 36.75% 6.85% -16.50% -34.03% -
  Horiz. % 91.86% 74.77% 80.49% 58.86% 55.09% 65.97% 100.00%
EPS 11.24 7.28 2.99 2.27 1.91 3.58 4.92 73.55%
  QoQ % 54.40% 143.48% 31.72% 18.85% -46.65% -27.24% -
  Horiz. % 228.46% 147.97% 60.77% 46.14% 38.82% 72.76% 100.00%
DPS 3.00 3.00 1.50 1.50 1.50 3.00 3.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 1.7000 1.6600 1.5000 1.4300 1.6000 1.6000 1.7100 -0.39%
  QoQ % 2.41% 10.67% 4.90% -10.63% 0.00% -6.43% -
  Horiz. % 99.42% 97.08% 87.72% 83.63% 93.57% 93.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.43 32.07 34.49 25.27 23.55 26.25 28.21 25.04%
  QoQ % 22.95% -7.02% 36.49% 7.30% -10.29% -6.95% -
  Horiz. % 139.77% 113.68% 122.26% 89.58% 83.48% 93.05% 100.00%
EPS 3.63 2.35 0.96 0.73 0.61 1.07 1.04 130.27%
  QoQ % 54.47% 144.79% 31.51% 19.67% -42.99% 2.88% -
  Horiz. % 349.04% 225.96% 92.31% 70.19% 58.65% 102.88% 100.00%
DPS 0.97 0.97 0.48 0.48 0.48 0.90 0.64 31.98%
  QoQ % 0.00% 102.08% 0.00% 0.00% -46.67% 40.62% -
  Horiz. % 151.56% 151.56% 75.00% 75.00% 75.00% 140.62% 100.00%
NAPS 0.5493 0.5361 0.4839 0.4622 0.5150 0.4793 0.3631 31.82%
  QoQ % 2.46% 10.79% 4.69% -10.25% 7.45% 32.00% -
  Horiz. % 151.28% 147.65% 133.27% 127.29% 141.83% 132.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.6800 2.6500 2.0900 2.0600 2.6000 3.3100 2.5900 -
P/RPS 3.02 2.67 1.95 2.63 3.55 3.78 1.95 33.89%
  QoQ % 13.11% 36.92% -25.86% -25.92% -6.08% 93.85% -
  Horiz. % 154.87% 136.92% 100.00% 134.87% 182.05% 193.85% 100.00%
P/EPS 32.74 36.40 69.90 90.75 136.13 92.46 52.64 -27.16%
  QoQ % -10.05% -47.93% -22.98% -33.34% 47.23% 75.65% -
  Horiz. % 62.20% 69.15% 132.79% 172.40% 258.61% 175.65% 100.00%
EY 3.05 2.75 1.43 1.10 0.73 1.08 1.90 37.14%
  QoQ % 10.91% 92.31% 30.00% 50.68% -32.41% -43.16% -
  Horiz. % 160.53% 144.74% 75.26% 57.89% 38.42% 56.84% 100.00%
DY 0.82 1.13 0.72 0.73 0.58 0.91 1.16 -20.66%
  QoQ % -27.43% 56.94% -1.37% 25.86% -36.26% -21.55% -
  Horiz. % 70.69% 97.41% 62.07% 62.93% 50.00% 78.45% 100.00%
P/NAPS 2.16 1.60 1.39 1.44 1.62 2.07 1.51 26.98%
  QoQ % 35.00% 15.11% -3.47% -11.11% -21.74% 37.09% -
  Horiz. % 143.05% 105.96% 92.05% 95.36% 107.28% 137.09% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 -
Price 4.3000 2.9400 2.1500 2.1100 1.8500 2.8500 2.9300 -
P/RPS 3.52 2.96 2.01 2.70 2.53 3.25 2.21 36.42%
  QoQ % 18.92% 47.26% -25.56% 6.72% -22.15% 47.06% -
  Horiz. % 159.28% 133.94% 90.95% 122.17% 114.48% 147.06% 100.00%
P/EPS 38.26 40.38 71.91 92.95 96.86 79.61 59.55 -25.56%
  QoQ % -5.25% -43.85% -22.64% -4.04% 21.67% 33.69% -
  Horiz. % 64.25% 67.81% 120.76% 156.09% 162.65% 133.69% 100.00%
EY 2.61 2.48 1.39 1.08 1.03 1.26 1.68 34.17%
  QoQ % 5.24% 78.42% 28.70% 4.85% -18.25% -25.00% -
  Horiz. % 155.36% 147.62% 82.74% 64.29% 61.31% 75.00% 100.00%
DY 0.70 1.02 0.70 0.71 0.81 1.05 1.02 -22.21%
  QoQ % -31.37% 45.71% -1.41% -12.35% -22.86% 2.94% -
  Horiz. % 68.63% 100.00% 68.63% 69.61% 79.41% 102.94% 100.00%
P/NAPS 2.53 1.77 1.43 1.48 1.16 1.78 1.71 29.87%
  QoQ % 42.94% 23.78% -3.38% 27.59% -34.83% 4.09% -
  Horiz. % 147.95% 103.51% 83.63% 86.55% 67.84% 104.09% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers