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 - 4,021,870
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.64 52.85 53.31 52.93 51.69 48.09 49.72 14.19%
  QoQ % 14.74% -0.86% 0.72% 2.40% 7.49% -3.28% -
  Horiz. % 121.96% 106.30% 107.22% 106.46% 103.96% 96.72% 100.00%
EPS 3.99 3.74 3.73 3.84 3.73 3.68 3.28 14.00%
  QoQ % 6.68% 0.27% -2.86% 2.95% 1.36% 12.20% -
  Horiz. % 121.65% 114.02% 113.72% 117.07% 113.72% 112.20% 100.00%
DPS 1.44 1.44 1.41 1.39 1.39 1.38 1.01 26.76%
  QoQ % 0.00% 2.13% 1.44% 0.00% 0.72% 36.63% -
  Horiz. % 142.57% 142.57% 139.60% 137.62% 137.62% 136.63% 100.00%
NAPS 0.6925 0.7582 0.5538 0.4358 0.5201 0.5074 0.4096 42.06%
  QoQ % -8.67% 36.91% 27.08% -16.21% 2.50% 23.88% -
  Horiz. % 169.07% 185.11% 135.21% 106.40% 126.98% 123.88% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers