Highlights

[PMETAL] QoQ Quarter Result on 2015-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     31.48%    YoY -     -7.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,739,188 1,585,758 1,289,985 1,387,235 1,016,321 947,258 1,055,860 39.35%
  QoQ % 9.68% 22.93% -7.01% 36.50% 7.29% -10.29% -
  Horiz. % 164.72% 150.19% 122.17% 131.38% 96.26% 89.71% 100.00%
PBT 152,540 199,177 137,237 77,899 42,292 42,914 70,157 67.59%
  QoQ % -23.41% 45.13% 76.17% 84.19% -1.45% -38.83% -
  Horiz. % 217.43% 283.90% 195.61% 111.04% 60.28% 61.17% 100.00%
Tax -11,698 -19,101 -14,055 -33,357 -12,245 -10,369 -12,946 -6.52%
  QoQ % 38.76% -35.90% 57.86% -172.41% -18.09% 19.91% -
  Horiz. % 90.36% 147.54% 108.57% 257.66% 94.59% 80.09% 100.00%
NP 140,842 180,076 123,182 44,542 30,047 32,545 57,211 82.02%
  QoQ % -21.79% 46.19% 176.55% 48.24% -7.68% -43.11% -
  Horiz. % 246.18% 314.76% 215.31% 77.86% 52.52% 56.89% 100.00%
NP to SH 123,042 146,075 94,558 38,798 29,508 24,726 43,137 100.74%
  QoQ % -15.77% 54.48% 143.72% 31.48% 19.34% -42.68% -
  Horiz. % 285.24% 338.63% 219.20% 89.94% 68.41% 57.32% 100.00%
Tax Rate 7.67 % 9.59 % 10.24 % 42.82 % 28.95 % 24.16 % 18.45 % -44.21%
  QoQ % -20.02% -6.35% -76.09% 47.91% 19.83% 30.95% -
  Horiz. % 41.57% 51.98% 55.50% 232.09% 156.91% 130.95% 100.00%
Total Cost 1,598,346 1,405,682 1,166,803 1,342,693 986,274 914,713 998,649 36.71%
  QoQ % 13.71% 20.47% -13.10% 36.14% 7.82% -8.40% -
  Horiz. % 160.05% 140.76% 116.84% 134.45% 98.76% 91.60% 100.00%
Net Worth 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 1,927,910 11.56%
  QoQ % 2.87% 2.47% 10.78% 4.71% -10.26% 7.44% -
  Horiz. % 117.89% 114.60% 111.84% 100.96% 96.42% 107.44% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 13,061 38,987 38,966 19,463 19,498 19,418 36,148 -49.17%
  QoQ % -66.50% 0.06% 100.20% -0.18% 0.41% -46.28% -
  Horiz. % 36.13% 107.86% 107.80% 53.84% 53.94% 53.72% 100.00%
Div Payout % 10.62 % 26.69 % 41.21 % 50.17 % 66.08 % 78.53 % 83.80 % -74.67%
  QoQ % -60.21% -35.23% -17.86% -24.08% -15.85% -6.29% -
  Horiz. % 12.67% 31.85% 49.18% 59.87% 78.85% 93.71% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 1,927,910 11.56%
  QoQ % 2.87% 2.47% 10.78% 4.71% -10.26% 7.44% -
  Horiz. % 117.89% 114.60% 111.84% 100.96% 96.42% 107.44% 100.00%
NOSH 1,306,178 1,299,599 1,298,873 1,297,591 1,299,911 1,294,554 1,204,944 5.51%
  QoQ % 0.51% 0.06% 0.10% -0.18% 0.41% 7.44% -
  Horiz. % 108.40% 107.86% 107.80% 107.69% 107.88% 107.44% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.10 % 11.36 % 9.55 % 3.21 % 2.96 % 3.44 % 5.42 % 30.62%
  QoQ % -28.70% 18.95% 197.51% 8.45% -13.95% -36.53% -
  Horiz. % 149.45% 209.59% 176.20% 59.23% 54.61% 63.47% 100.00%
ROE 5.41 % 6.61 % 4.39 % 1.99 % 1.59 % 1.19 % 2.24 % 79.72%
  QoQ % -18.15% 50.57% 120.60% 25.16% 33.61% -46.87% -
  Horiz. % 241.52% 295.09% 195.98% 88.84% 70.98% 53.12% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 133.15 122.02 99.32 106.91 78.18 73.17 87.63 32.07%
  QoQ % 9.12% 22.86% -7.10% 36.75% 6.85% -16.50% -
  Horiz. % 151.95% 139.24% 113.34% 122.00% 89.22% 83.50% 100.00%
EPS 9.42 11.24 7.28 2.99 2.27 1.91 3.58 90.26%
  QoQ % -16.19% 54.40% 143.48% 31.72% 18.85% -46.65% -
  Horiz. % 263.13% 313.97% 203.35% 83.52% 63.41% 53.35% 100.00%
DPS 1.00 3.00 3.00 1.50 1.50 1.50 3.00 -51.83%
  QoQ % -66.67% 0.00% 100.00% 0.00% 0.00% -50.00% -
  Horiz. % 33.33% 100.00% 100.00% 50.00% 50.00% 50.00% 100.00%
NAPS 1.7400 1.7000 1.6600 1.5000 1.4300 1.6000 1.6000 5.74%
  QoQ % 2.35% 2.41% 10.67% 4.90% -10.63% 0.00% -
  Horiz. % 108.75% 106.25% 103.75% 93.75% 89.37% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.24 39.43 32.07 34.49 25.27 23.55 26.25 39.35%
  QoQ % 9.66% 22.95% -7.02% 36.49% 7.30% -10.29% -
  Horiz. % 164.72% 150.21% 122.17% 131.39% 96.27% 89.71% 100.00%
EPS 3.06 3.63 2.35 0.96 0.73 0.61 1.07 101.09%
  QoQ % -15.70% 54.47% 144.79% 31.51% 19.67% -42.99% -
  Horiz. % 285.98% 339.25% 219.63% 89.72% 68.22% 57.01% 100.00%
DPS 0.32 0.97 0.97 0.48 0.48 0.48 0.90 -49.72%
  QoQ % -67.01% 0.00% 102.08% 0.00% 0.00% -46.67% -
  Horiz. % 35.56% 107.78% 107.78% 53.33% 53.33% 53.33% 100.00%
NAPS 0.5651 0.5493 0.5361 0.4839 0.4622 0.5150 0.4793 11.57%
  QoQ % 2.88% 2.46% 10.79% 4.69% -10.25% 7.45% -
  Horiz. % 117.90% 114.60% 111.85% 100.96% 96.43% 107.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.2900 3.6800 2.6500 2.0900 2.0600 2.6000 3.3100 -
P/RPS 3.22 3.02 2.67 1.95 2.63 3.55 3.78 -10.11%
  QoQ % 6.62% 13.11% 36.92% -25.86% -25.92% -6.08% -
  Horiz. % 85.19% 79.89% 70.63% 51.59% 69.58% 93.92% 100.00%
P/EPS 45.54 32.74 36.40 69.90 90.75 136.13 92.46 -37.55%
  QoQ % 39.10% -10.05% -47.93% -22.98% -33.34% 47.23% -
  Horiz. % 49.25% 35.41% 39.37% 75.60% 98.15% 147.23% 100.00%
EY 2.20 3.05 2.75 1.43 1.10 0.73 1.08 60.49%
  QoQ % -27.87% 10.91% 92.31% 30.00% 50.68% -32.41% -
  Horiz. % 203.70% 282.41% 254.63% 132.41% 101.85% 67.59% 100.00%
DY 0.23 0.82 1.13 0.72 0.73 0.58 0.91 -59.92%
  QoQ % -71.95% -27.43% 56.94% -1.37% 25.86% -36.26% -
  Horiz. % 25.27% 90.11% 124.18% 79.12% 80.22% 63.74% 100.00%
P/NAPS 2.47 2.16 1.60 1.39 1.44 1.62 2.07 12.46%
  QoQ % 14.35% 35.00% 15.11% -3.47% -11.11% -21.74% -
  Horiz. % 119.32% 104.35% 77.29% 67.15% 69.57% 78.26% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/10/16 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 -
Price 4.3500 4.3000 2.9400 2.1500 2.1100 1.8500 2.8500 -
P/RPS 3.27 3.52 2.96 2.01 2.70 2.53 3.25 0.41%
  QoQ % -7.10% 18.92% 47.26% -25.56% 6.72% -22.15% -
  Horiz. % 100.62% 108.31% 91.08% 61.85% 83.08% 77.85% 100.00%
P/EPS 46.18 38.26 40.38 71.91 92.95 96.86 79.61 -30.38%
  QoQ % 20.70% -5.25% -43.85% -22.64% -4.04% 21.67% -
  Horiz. % 58.01% 48.06% 50.72% 90.33% 116.76% 121.67% 100.00%
EY 2.17 2.61 2.48 1.39 1.08 1.03 1.26 43.54%
  QoQ % -16.86% 5.24% 78.42% 28.70% 4.85% -18.25% -
  Horiz. % 172.22% 207.14% 196.83% 110.32% 85.71% 81.75% 100.00%
DY 0.23 0.70 1.02 0.70 0.71 0.81 1.05 -63.56%
  QoQ % -67.14% -31.37% 45.71% -1.41% -12.35% -22.86% -
  Horiz. % 21.90% 66.67% 97.14% 66.67% 67.62% 77.14% 100.00%
P/NAPS 2.50 2.53 1.77 1.43 1.48 1.16 1.78 25.34%
  QoQ % -1.19% 42.94% 23.78% -3.38% 27.59% -34.83% -
  Horiz. % 140.45% 142.13% 99.44% 80.34% 83.15% 65.17% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers