Highlights

[PMETAL] QoQ Quarter Result on 2017-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     2.81%    YoY -     25.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,438,840 2,125,436 2,144,173 2,128,612 2,079,030 1,934,224 1,999,755 14.19%
  QoQ % 14.75% -0.87% 0.73% 2.38% 7.49% -3.28% -
  Horiz. % 121.96% 106.28% 107.22% 106.44% 103.96% 96.72% 100.00%
PBT 221,423 210,239 200,697 210,133 209,371 199,330 200,469 6.87%
  QoQ % 5.32% 4.75% -4.49% 0.36% 5.04% -0.57% -
  Horiz. % 110.45% 104.87% 100.11% 104.82% 104.44% 99.43% 100.00%
Tax -22,358 -17,675 -12,023 -19,345 -18,587 -14,168 -26,472 -10.68%
  QoQ % -26.50% -47.01% 37.85% -4.08% -31.19% 46.48% -
  Horiz. % 84.46% 66.77% 45.42% 73.08% 70.21% 53.52% 100.00%
NP 199,065 192,564 188,674 190,788 190,784 185,162 173,997 9.41%
  QoQ % 3.38% 2.06% -1.11% 0.00% 3.04% 6.42% -
  Horiz. % 114.41% 110.67% 108.44% 109.65% 109.65% 106.42% 100.00%
NP to SH 160,603 150,477 150,189 154,383 150,168 148,049 131,779 14.14%
  QoQ % 6.73% 0.19% -2.72% 2.81% 1.43% 12.35% -
  Horiz. % 121.87% 114.19% 113.97% 117.15% 113.95% 112.35% 100.00%
Tax Rate 10.10 % 8.41 % 5.99 % 9.21 % 8.88 % 7.11 % 13.21 % -16.43%
  QoQ % 20.10% 40.40% -34.96% 3.72% 24.89% -46.18% -
  Horiz. % 76.46% 63.66% 45.34% 69.72% 67.22% 53.82% 100.00%
Total Cost 2,239,775 1,932,872 1,955,499 1,937,824 1,888,246 1,749,062 1,825,758 14.64%
  QoQ % 15.88% -1.16% 0.91% 2.63% 7.96% -4.20% -
  Horiz. % 122.68% 105.87% 107.11% 106.14% 103.42% 95.80% 100.00%
Net Worth 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 42.06%
  QoQ % -8.67% 36.92% 27.08% -16.22% 2.50% 23.89% -
  Horiz. % 169.07% 185.13% 135.21% 106.40% 126.99% 123.89% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 58,020 57,901 56,624 55,935 56,032 55,657 40,505 27.15%
  QoQ % 0.21% 2.26% 1.23% -0.17% 0.67% 37.41% -
  Horiz. % 143.24% 142.95% 139.79% 138.09% 138.33% 137.41% 100.00%
Div Payout % 36.13 % 38.48 % 37.70 % 36.23 % 37.31 % 37.59 % 30.74 % 11.40%
  QoQ % -6.11% 2.07% 4.06% -2.89% -0.74% 22.28% -
  Horiz. % 117.53% 125.18% 122.64% 117.86% 121.37% 122.28% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 42.06%
  QoQ % -8.67% 36.92% 27.08% -16.22% 2.50% 23.89% -
  Horiz. % 169.07% 185.13% 135.21% 106.40% 126.99% 123.89% 100.00%
NOSH 3,868,061 3,860,132 3,774,956 3,729,058 3,735,522 3,710,501 2,700,389 27.15%
  QoQ % 0.21% 2.26% 1.23% -0.17% 0.67% 37.41% -
  Horiz. % 143.24% 142.95% 139.79% 138.09% 138.33% 137.41% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.16 % 9.06 % 8.80 % 8.96 % 9.18 % 9.57 % 8.70 % -4.19%
  QoQ % -9.93% 2.95% -1.79% -2.40% -4.08% 10.00% -
  Horiz. % 93.79% 104.14% 101.15% 102.99% 105.52% 110.00% 100.00%
ROE 5.77 % 4.93 % 6.74 % 8.81 % 7.18 % 7.25 % 8.00 % -19.62%
  QoQ % 17.04% -26.85% -23.50% 22.70% -0.97% -9.38% -
  Horiz. % 72.12% 61.62% 84.25% 110.13% 89.75% 90.62% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.05 55.06 56.80 57.08 55.66 52.13 74.05 -10.19%
  QoQ % 14.51% -3.06% -0.49% 2.55% 6.77% -29.60% -
  Horiz. % 85.15% 74.36% 76.70% 77.08% 75.17% 70.40% 100.00%
EPS 4.15 3.90 3.98 4.14 4.02 3.99 4.88 -10.27%
  QoQ % 6.41% -2.01% -3.86% 2.99% 0.75% -18.24% -
  Horiz. % 85.04% 79.92% 81.56% 84.84% 82.38% 81.76% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7200 0.7900 0.5900 0.4700 0.5600 0.5500 0.6100 11.72%
  QoQ % -8.86% 33.90% 25.53% -16.07% 1.82% -9.84% -
  Horiz. % 118.03% 129.51% 96.72% 77.05% 91.80% 90.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.40 52.63 53.10 52.71 51.49 47.90 49.52 14.20%
  QoQ % 14.76% -0.89% 0.74% 2.37% 7.49% -3.27% -
  Horiz. % 121.97% 106.28% 107.23% 106.44% 103.98% 96.73% 100.00%
EPS 3.98 3.73 3.72 3.82 3.72 3.67 3.26 14.27%
  QoQ % 6.70% 0.27% -2.62% 2.69% 1.36% 12.58% -
  Horiz. % 122.09% 114.42% 114.11% 117.18% 114.11% 112.58% 100.00%
DPS 1.44 1.43 1.40 1.39 1.39 1.38 1.00 27.60%
  QoQ % 0.70% 2.14% 0.72% 0.00% 0.72% 38.00% -
  Horiz. % 144.00% 143.00% 140.00% 139.00% 139.00% 138.00% 100.00%
NAPS 0.6897 0.7552 0.5516 0.4340 0.5180 0.5054 0.4079 42.07%
  QoQ % -8.67% 36.91% 27.10% -16.22% 2.49% 23.90% -
  Horiz. % 169.09% 185.14% 135.23% 106.40% 126.99% 123.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.3600 4.3200 5.3900 3.7700 2.6800 2.6500 1.5900 -
P/RPS 6.92 7.85 9.49 6.60 4.82 5.08 2.15 118.46%
  QoQ % -11.85% -17.28% 43.79% 36.93% -5.12% 136.28% -
  Horiz. % 321.86% 365.12% 441.40% 306.98% 224.19% 236.28% 100.00%
P/EPS 105.01 110.82 135.48 91.06 66.67 66.42 32.58 118.67%
  QoQ % -5.24% -18.20% 48.78% 36.58% 0.38% 103.87% -
  Horiz. % 322.31% 340.15% 415.84% 279.50% 204.63% 203.87% 100.00%
EY 0.95 0.90 0.74 1.10 1.50 1.51 3.07 -54.35%
  QoQ % 5.56% 21.62% -32.73% -26.67% -0.66% -50.81% -
  Horiz. % 30.94% 29.32% 24.10% 35.83% 48.86% 49.19% 100.00%
DY 0.34 0.35 0.28 0.40 0.56 0.57 0.94 -49.33%
  QoQ % -2.86% 25.00% -30.00% -28.57% -1.75% -39.36% -
  Horiz. % 36.17% 37.23% 29.79% 42.55% 59.57% 60.64% 100.00%
P/NAPS 6.06 5.47 9.14 8.02 4.79 4.82 2.61 75.61%
  QoQ % 10.79% -40.15% 13.97% 67.43% -0.62% 84.67% -
  Horiz. % 232.18% 209.58% 350.19% 307.28% 183.52% 184.67% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 -
Price 4.7900 4.9600 5.7800 4.7500 3.2900 2.7400 2.3500 -
P/RPS 7.60 9.01 10.18 8.32 5.91 5.26 3.17 79.42%
  QoQ % -15.65% -11.49% 22.36% 40.78% 12.36% 65.93% -
  Horiz. % 239.75% 284.23% 321.14% 262.46% 186.44% 165.93% 100.00%
P/EPS 115.37 127.24 145.28 114.73 81.84 68.67 48.16 79.32%
  QoQ % -9.33% -12.42% 26.63% 40.19% 19.18% 42.59% -
  Horiz. % 239.56% 264.20% 301.66% 238.23% 169.93% 142.59% 100.00%
EY 0.87 0.79 0.69 0.87 1.22 1.46 2.08 -44.16%
  QoQ % 10.13% 14.49% -20.69% -28.69% -16.44% -29.81% -
  Horiz. % 41.83% 37.98% 33.17% 41.83% 58.65% 70.19% 100.00%
DY 0.31 0.30 0.26 0.32 0.46 0.55 0.64 -38.41%
  QoQ % 3.33% 15.38% -18.75% -30.43% -16.36% -14.06% -
  Horiz. % 48.44% 46.88% 40.62% 50.00% 71.88% 85.94% 100.00%
P/NAPS 6.65 6.28 9.80 10.11 5.88 4.98 3.85 44.10%
  QoQ % 5.89% -35.92% -3.07% 71.94% 18.07% 29.35% -
  Horiz. % 172.73% 163.12% 254.55% 262.60% 152.73% 129.35% 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