Highlights

[PMETAL] QoQ Quarter Result on 2016-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -15.77%    YoY -     316.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,079,030 1,934,224 1,999,755 1,739,188 1,585,758 1,289,985 1,387,235 30.99%
  QoQ % 7.49% -3.28% 14.98% 9.68% 22.93% -7.01% -
  Horiz. % 149.87% 139.43% 144.15% 125.37% 114.31% 92.99% 100.00%
PBT 209,371 199,330 200,469 152,540 199,177 137,237 77,899 93.43%
  QoQ % 5.04% -0.57% 31.42% -23.41% 45.13% 76.17% -
  Horiz. % 268.77% 255.88% 257.34% 195.82% 255.69% 176.17% 100.00%
Tax -18,587 -14,168 -26,472 -11,698 -19,101 -14,055 -33,357 -32.31%
  QoQ % -31.19% 46.48% -126.30% 38.76% -35.90% 57.86% -
  Horiz. % 55.72% 42.47% 79.36% 35.07% 57.26% 42.14% 100.00%
NP 190,784 185,162 173,997 140,842 180,076 123,182 44,542 163.98%
  QoQ % 3.04% 6.42% 23.54% -21.79% 46.19% 176.55% -
  Horiz. % 428.32% 415.70% 390.64% 316.20% 404.28% 276.55% 100.00%
NP to SH 150,168 148,049 131,779 123,042 146,075 94,558 38,798 146.72%
  QoQ % 1.43% 12.35% 7.10% -15.77% 54.48% 143.72% -
  Horiz. % 387.05% 381.59% 339.65% 317.13% 376.50% 243.72% 100.00%
Tax Rate 8.88 % 7.11 % 13.21 % 7.67 % 9.59 % 10.24 % 42.82 % -65.00%
  QoQ % 24.89% -46.18% 72.23% -20.02% -6.35% -76.09% -
  Horiz. % 20.74% 16.60% 30.85% 17.91% 22.40% 23.91% 100.00%
Total Cost 1,888,246 1,749,062 1,825,758 1,598,346 1,405,682 1,166,803 1,342,693 25.55%
  QoQ % 7.96% -4.20% 14.23% 13.71% 20.47% -13.10% -
  Horiz. % 140.63% 130.27% 135.98% 119.04% 104.69% 86.90% 100.00%
Net Worth 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 2,156,130 1,946,387 4.93%
  QoQ % 2.50% 23.89% -27.52% 2.87% 2.47% 10.78% -
  Horiz. % 107.48% 104.85% 84.63% 116.77% 113.51% 110.78% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 56,032 55,657 40,505 13,061 38,987 38,966 19,463 102.50%
  QoQ % 0.67% 37.41% 210.11% -66.50% 0.06% 100.20% -
  Horiz. % 287.88% 285.95% 208.11% 67.11% 200.31% 200.20% 100.00%
Div Payout % 37.31 % 37.59 % 30.74 % 10.62 % 26.69 % 41.21 % 50.17 % -17.93%
  QoQ % -0.74% 22.28% 189.45% -60.21% -35.23% -17.86% -
  Horiz. % 74.37% 74.93% 61.27% 21.17% 53.20% 82.14% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 2,156,130 1,946,387 4.93%
  QoQ % 2.50% 23.89% -27.52% 2.87% 2.47% 10.78% -
  Horiz. % 107.48% 104.85% 84.63% 116.77% 113.51% 110.78% 100.00%
NOSH 3,735,522 3,710,501 2,700,389 1,306,178 1,299,599 1,298,873 1,297,591 102.50%
  QoQ % 0.67% 37.41% 106.74% 0.51% 0.06% 0.10% -
  Horiz. % 287.88% 285.95% 208.11% 100.66% 100.15% 100.10% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.18 % 9.57 % 8.70 % 8.10 % 11.36 % 9.55 % 3.21 % 101.61%
  QoQ % -4.08% 10.00% 7.41% -28.70% 18.95% 197.51% -
  Horiz. % 285.98% 298.13% 271.03% 252.34% 353.89% 297.51% 100.00%
ROE 7.18 % 7.25 % 8.00 % 5.41 % 6.61 % 4.39 % 1.99 % 135.43%
  QoQ % -0.97% -9.38% 47.87% -18.15% 50.57% 120.60% -
  Horiz. % 360.80% 364.32% 402.01% 271.86% 332.16% 220.60% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.66 52.13 74.05 133.15 122.02 99.32 106.91 -35.31%
  QoQ % 6.77% -29.60% -44.39% 9.12% 22.86% -7.10% -
  Horiz. % 52.06% 48.76% 69.26% 124.54% 114.13% 92.90% 100.00%
EPS 4.02 3.99 4.88 9.42 11.24 7.28 2.99 21.84%
  QoQ % 0.75% -18.24% -48.20% -16.19% 54.40% 143.48% -
  Horiz. % 134.45% 133.44% 163.21% 315.05% 375.92% 243.48% 100.00%
DPS 1.50 1.50 1.50 1.00 3.00 3.00 1.50 -
  QoQ % 0.00% 0.00% 50.00% -66.67% 0.00% 100.00% -
  Horiz. % 100.00% 100.00% 100.00% 66.67% 200.00% 200.00% 100.00%
NAPS 0.5600 0.5500 0.6100 1.7400 1.7000 1.6600 1.5000 -48.18%
  QoQ % 1.82% -9.84% -64.94% 2.35% 2.41% 10.67% -
  Horiz. % 37.33% 36.67% 40.67% 116.00% 113.33% 110.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,021,870
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.69 48.09 49.72 43.24 39.43 32.07 34.49 30.99%
  QoQ % 7.49% -3.28% 14.99% 9.66% 22.95% -7.02% -
  Horiz. % 149.87% 139.43% 144.16% 125.37% 114.32% 92.98% 100.00%
EPS 3.73 3.68 3.28 3.06 3.63 2.35 0.96 147.35%
  QoQ % 1.36% 12.20% 7.19% -15.70% 54.47% 144.79% -
  Horiz. % 388.54% 383.33% 341.67% 318.75% 378.13% 244.79% 100.00%
DPS 1.39 1.38 1.01 0.32 0.97 0.97 0.48 103.30%
  QoQ % 0.72% 36.63% 215.62% -67.01% 0.00% 102.08% -
  Horiz. % 289.58% 287.50% 210.42% 66.67% 202.08% 202.08% 100.00%
NAPS 0.5201 0.5074 0.4096 0.5651 0.5493 0.5361 0.4840 4.92%
  QoQ % 2.50% 23.88% -27.52% 2.88% 2.46% 10.76% -
  Horiz. % 107.46% 104.83% 84.63% 116.76% 113.49% 110.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.6800 2.6500 1.5900 4.2900 3.6800 2.6500 2.0900 -
P/RPS 4.82 5.08 2.15 3.22 3.02 2.67 1.95 82.91%
  QoQ % -5.12% 136.28% -33.23% 6.62% 13.11% 36.92% -
  Horiz. % 247.18% 260.51% 110.26% 165.13% 154.87% 136.92% 100.00%
P/EPS 66.67 66.42 32.58 45.54 32.74 36.40 69.90 -3.11%
  QoQ % 0.38% 103.87% -28.46% 39.10% -10.05% -47.93% -
  Horiz. % 95.38% 95.02% 46.61% 65.15% 46.84% 52.07% 100.00%
EY 1.50 1.51 3.07 2.20 3.05 2.75 1.43 3.24%
  QoQ % -0.66% -50.81% 39.55% -27.87% 10.91% 92.31% -
  Horiz. % 104.90% 105.59% 214.69% 153.85% 213.29% 192.31% 100.00%
DY 0.56 0.57 0.94 0.23 0.82 1.13 0.72 -15.44%
  QoQ % -1.75% -39.36% 308.70% -71.95% -27.43% 56.94% -
  Horiz. % 77.78% 79.17% 130.56% 31.94% 113.89% 156.94% 100.00%
P/NAPS 4.79 4.82 2.61 2.47 2.16 1.60 1.39 128.32%
  QoQ % -0.62% 84.67% 5.67% 14.35% 35.00% 15.11% -
  Horiz. % 344.60% 346.76% 187.77% 177.70% 155.40% 115.11% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 -
Price 3.2900 2.7400 2.3500 4.3500 4.3000 2.9400 2.1500 -
P/RPS 5.91 5.26 3.17 3.27 3.52 2.96 2.01 105.37%
  QoQ % 12.36% 65.93% -3.06% -7.10% 18.92% 47.26% -
  Horiz. % 294.03% 261.69% 157.71% 162.69% 175.12% 147.26% 100.00%
P/EPS 81.84 68.67 48.16 46.18 38.26 40.38 71.91 9.01%
  QoQ % 19.18% 42.59% 4.29% 20.70% -5.25% -43.85% -
  Horiz. % 113.81% 95.49% 66.97% 64.22% 53.21% 56.15% 100.00%
EY 1.22 1.46 2.08 2.17 2.61 2.48 1.39 -8.34%
  QoQ % -16.44% -29.81% -4.15% -16.86% 5.24% 78.42% -
  Horiz. % 87.77% 105.04% 149.64% 156.12% 187.77% 178.42% 100.00%
DY 0.46 0.55 0.64 0.23 0.70 1.02 0.70 -24.43%
  QoQ % -16.36% -14.06% 178.26% -67.14% -31.37% 45.71% -
  Horiz. % 65.71% 78.57% 91.43% 32.86% 100.00% 145.71% 100.00%
P/NAPS 5.88 4.98 3.85 2.50 2.53 1.77 1.43 156.88%
  QoQ % 18.07% 29.35% 54.00% -1.19% 42.94% 23.78% -
  Horiz. % 411.19% 348.25% 269.23% 174.83% 176.92% 123.78% 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.
 


 

1908 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.870.00 
 KOTRA 1.630.00 
 UCREST 0.240.00 
 PINEAPP 0.3750.00 
 PUC 0.090.00 
 WILLOW 0.4650.00 
 IRIS 0.1650.00 
 BTECH 0.250.00 
 3A 0.9250.00 
 TENAGA-C57 0.0650.00 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers