Highlights

[PMETAL] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     1.18%    YoY -     5.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,245,729 2,373,867 2,438,840 2,125,436 2,144,173 2,128,612 2,079,030 5.26%
  QoQ % -5.40% -2.66% 14.75% -0.87% 0.73% 2.38% -
  Horiz. % 108.02% 114.18% 117.31% 102.23% 103.13% 102.38% 100.00%
PBT 201,930 241,157 221,423 210,239 200,697 210,133 209,371 -2.38%
  QoQ % -16.27% 8.91% 5.32% 4.75% -4.49% 0.36% -
  Horiz. % 96.45% 115.18% 105.76% 100.41% 95.86% 100.36% 100.00%
Tax -16,684 -32,918 -22,358 -17,675 -12,023 -19,345 -18,587 -6.93%
  QoQ % 49.32% -47.23% -26.50% -47.01% 37.85% -4.08% -
  Horiz. % 89.76% 177.10% 120.29% 95.09% 64.68% 104.08% 100.00%
NP 185,246 208,239 199,065 192,564 188,674 190,788 190,784 -1.94%
  QoQ % -11.04% 4.61% 3.38% 2.06% -1.11% 0.00% -
  Horiz. % 97.10% 109.15% 104.34% 100.93% 98.89% 100.00% 100.00%
NP to SH 156,407 162,493 160,603 150,477 150,189 154,383 150,168 2.74%
  QoQ % -3.75% 1.18% 6.73% 0.19% -2.72% 2.81% -
  Horiz. % 104.15% 108.21% 106.95% 100.21% 100.01% 102.81% 100.00%
Tax Rate 8.26 % 13.65 % 10.10 % 8.41 % 5.99 % 9.21 % 8.88 % -4.70%
  QoQ % -39.49% 35.15% 20.10% 40.40% -34.96% 3.72% -
  Horiz. % 93.02% 153.72% 113.74% 94.71% 67.45% 103.72% 100.00%
Total Cost 2,060,483 2,165,628 2,239,775 1,932,872 1,955,499 1,937,824 1,888,246 5.98%
  QoQ % -4.86% -3.31% 15.88% -1.16% 0.91% 2.63% -
  Horiz. % 109.12% 114.69% 118.62% 102.36% 103.56% 102.63% 100.00%
Net Worth 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 33.68%
  QoQ % 10.64% 5.06% -8.67% 36.92% 27.08% -16.22% -
  Horiz. % 154.75% 139.87% 133.13% 145.78% 106.47% 83.78% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 59,217 78,026 58,020 57,901 56,624 55,935 56,032 3.74%
  QoQ % -24.11% 34.48% 0.21% 2.26% 1.23% -0.17% -
  Horiz. % 105.68% 139.25% 103.55% 103.34% 101.06% 99.83% 100.00%
Div Payout % 37.86 % 48.02 % 36.13 % 38.48 % 37.70 % 36.23 % 37.31 % 0.98%
  QoQ % -21.16% 32.91% -6.11% 2.07% 4.06% -2.89% -
  Horiz. % 101.47% 128.71% 96.84% 103.14% 101.05% 97.11% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,237,204 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 33.68%
  QoQ % 10.64% 5.06% -8.67% 36.92% 27.08% -16.22% -
  Horiz. % 154.75% 139.87% 133.13% 145.78% 106.47% 83.78% 100.00%
NOSH 3,947,810 3,901,312 3,868,061 3,860,132 3,774,956 3,729,058 3,735,522 3.74%
  QoQ % 1.19% 0.86% 0.21% 2.26% 1.23% -0.17% -
  Horiz. % 105.68% 104.44% 103.55% 103.34% 101.06% 99.83% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.25 % 8.77 % 8.16 % 9.06 % 8.80 % 8.96 % 9.18 % -6.86%
  QoQ % -5.93% 7.48% -9.93% 2.95% -1.79% -2.40% -
  Horiz. % 89.87% 95.53% 88.89% 98.69% 95.86% 97.60% 100.00%
ROE 4.83 % 5.55 % 5.77 % 4.93 % 6.74 % 8.81 % 7.18 % -23.17%
  QoQ % -12.97% -3.81% 17.04% -26.85% -23.50% 22.70% -
  Horiz. % 67.27% 77.30% 80.36% 68.66% 93.87% 122.70% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 56.89 60.85 63.05 55.06 56.80 57.08 55.66 1.46%
  QoQ % -6.51% -3.49% 14.51% -3.06% -0.49% 2.55% -
  Horiz. % 102.21% 109.32% 113.28% 98.92% 102.05% 102.55% 100.00%
EPS 3.96 4.17 4.15 3.90 3.98 4.14 4.02 -0.99%
  QoQ % -5.04% 0.48% 6.41% -2.01% -3.86% 2.99% -
  Horiz. % 98.51% 103.73% 103.23% 97.01% 99.00% 102.99% 100.00%
DPS 1.50 2.00 1.50 1.50 1.50 1.50 1.50 -
  QoQ % -25.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8200 0.7500 0.7200 0.7900 0.5900 0.4700 0.5600 28.86%
  QoQ % 9.33% 4.17% -8.86% 33.90% 25.53% -16.07% -
  Horiz. % 146.43% 133.93% 128.57% 141.07% 105.36% 83.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,083
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.83 59.02 60.64 52.84 53.31 52.92 51.69 5.26%
  QoQ % -5.40% -2.67% 14.76% -0.88% 0.74% 2.38% -
  Horiz. % 108.01% 114.18% 117.31% 102.22% 103.13% 102.38% 100.00%
EPS 3.89 4.04 3.99 3.74 3.73 3.84 3.73 2.83%
  QoQ % -3.71% 1.25% 6.68% 0.27% -2.86% 2.95% -
  Horiz. % 104.29% 108.31% 106.97% 100.27% 100.00% 102.95% 100.00%
DPS 1.47 1.94 1.44 1.44 1.41 1.39 1.39 3.79%
  QoQ % -24.23% 34.72% 0.00% 2.13% 1.44% 0.00% -
  Horiz. % 105.76% 139.57% 103.60% 103.60% 101.44% 100.00% 100.00%
NAPS 0.8049 0.7275 0.6924 0.7582 0.5537 0.4358 0.5201 33.69%
  QoQ % 10.64% 5.07% -8.68% 36.93% 27.05% -16.21% -
  Horiz. % 154.76% 139.88% 133.13% 145.78% 106.46% 83.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.8300 4.8600 4.3600 4.3200 5.3900 3.7700 2.6800 -
P/RPS 8.49 7.99 6.92 7.85 9.49 6.60 4.82 45.70%
  QoQ % 6.26% 15.46% -11.85% -17.28% 43.79% 36.93% -
  Horiz. % 176.14% 165.77% 143.57% 162.86% 196.89% 136.93% 100.00%
P/EPS 121.91 116.68 105.01 110.82 135.48 91.06 66.67 49.37%
  QoQ % 4.48% 11.11% -5.24% -18.20% 48.78% 36.58% -
  Horiz. % 182.86% 175.01% 157.51% 166.22% 203.21% 136.58% 100.00%
EY 0.82 0.86 0.95 0.90 0.74 1.10 1.50 -33.07%
  QoQ % -4.65% -9.47% 5.56% 21.62% -32.73% -26.67% -
  Horiz. % 54.67% 57.33% 63.33% 60.00% 49.33% 73.33% 100.00%
DY 0.31 0.41 0.34 0.35 0.28 0.40 0.56 -32.51%
  QoQ % -24.39% 20.59% -2.86% 25.00% -30.00% -28.57% -
  Horiz. % 55.36% 73.21% 60.71% 62.50% 50.00% 71.43% 100.00%
P/NAPS 5.89 6.48 6.06 5.47 9.14 8.02 4.79 14.73%
  QoQ % -9.10% 6.93% 10.79% -40.15% 13.97% 67.43% -
  Horiz. % 122.96% 135.28% 126.51% 114.20% 190.81% 167.43% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 -
Price 4.1500 4.9000 4.7900 4.9600 5.7800 4.7500 3.2900 -
P/RPS 7.30 8.05 7.60 9.01 10.18 8.32 5.91 15.08%
  QoQ % -9.32% 5.92% -15.65% -11.49% 22.36% 40.78% -
  Horiz. % 123.52% 136.21% 128.60% 152.45% 172.25% 140.78% 100.00%
P/EPS 104.75 117.64 115.37 127.24 145.28 114.73 81.84 17.83%
  QoQ % -10.96% 1.97% -9.33% -12.42% 26.63% 40.19% -
  Horiz. % 127.99% 143.74% 140.97% 155.47% 177.52% 140.19% 100.00%
EY 0.95 0.85 0.87 0.79 0.69 0.87 1.22 -15.32%
  QoQ % 11.76% -2.30% 10.13% 14.49% -20.69% -28.69% -
  Horiz. % 77.87% 69.67% 71.31% 64.75% 56.56% 71.31% 100.00%
DY 0.36 0.41 0.31 0.30 0.26 0.32 0.46 -15.04%
  QoQ % -12.20% 32.26% 3.33% 15.38% -18.75% -30.43% -
  Horiz. % 78.26% 89.13% 67.39% 65.22% 56.52% 69.57% 100.00%
P/NAPS 5.06 6.53 6.65 6.28 9.80 10.11 5.88 -9.50%
  QoQ % -22.51% -1.80% 5.89% -35.92% -3.07% 71.94% -
  Horiz. % 86.05% 111.05% 113.10% 106.80% 166.67% 171.94% 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.
 


 

181  357  520  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.955+0.01 
 ARMADA 0.235-0.01 
 EKOVEST-WB 0.465+0.02 
 TIGER 0.06-0.01 
 IMPIANA 0.05+0.005 
 GENM 3.21-0.01 
 XINGHE 0.0250.00 
 ALAM-WA 0.055-0.005 
 KNM 0.1950.00 
 ALAM 0.13+0.005 
Partners & Brokers