Highlights

[PMETAL] QoQ Quarter Result on 2016-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     7.10%    YoY -     239.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,128,612 2,079,030 1,934,224 1,999,755 1,739,188 1,585,758 1,289,985 39.60%
  QoQ % 2.38% 7.49% -3.28% 14.98% 9.68% 22.93% -
  Horiz. % 165.01% 161.17% 149.94% 155.02% 134.82% 122.93% 100.00%
PBT 210,133 209,371 199,330 200,469 152,540 199,177 137,237 32.81%
  QoQ % 0.36% 5.04% -0.57% 31.42% -23.41% 45.13% -
  Horiz. % 153.12% 152.56% 145.25% 146.08% 111.15% 145.13% 100.00%
Tax -19,345 -18,587 -14,168 -26,472 -11,698 -19,101 -14,055 23.71%
  QoQ % -4.08% -31.19% 46.48% -126.30% 38.76% -35.90% -
  Horiz. % 137.64% 132.24% 100.80% 188.35% 83.23% 135.90% 100.00%
NP 190,788 190,784 185,162 173,997 140,842 180,076 123,182 33.83%
  QoQ % 0.00% 3.04% 6.42% 23.54% -21.79% 46.19% -
  Horiz. % 154.88% 154.88% 150.32% 141.25% 114.34% 146.19% 100.00%
NP to SH 154,383 150,168 148,049 131,779 123,042 146,075 94,558 38.61%
  QoQ % 2.81% 1.43% 12.35% 7.10% -15.77% 54.48% -
  Horiz. % 163.27% 158.81% 156.57% 139.36% 130.12% 154.48% 100.00%
Tax Rate 9.21 % 8.88 % 7.11 % 13.21 % 7.67 % 9.59 % 10.24 % -6.82%
  QoQ % 3.72% 24.89% -46.18% 72.23% -20.02% -6.35% -
  Horiz. % 89.94% 86.72% 69.43% 129.00% 74.90% 93.65% 100.00%
Total Cost 1,937,824 1,888,246 1,749,062 1,825,758 1,598,346 1,405,682 1,166,803 40.20%
  QoQ % 2.63% 7.96% -4.20% 14.23% 13.71% 20.47% -
  Horiz. % 166.08% 161.83% 149.90% 156.48% 136.99% 120.47% 100.00%
Net Worth 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 2,156,130 -12.89%
  QoQ % -16.22% 2.50% 23.89% -27.52% 2.87% 2.47% -
  Horiz. % 81.29% 97.02% 94.65% 76.40% 105.41% 102.47% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 55,935 56,032 55,657 40,505 13,061 38,987 38,966 27.23%
  QoQ % -0.17% 0.67% 37.41% 210.11% -66.50% 0.06% -
  Horiz. % 143.55% 143.80% 142.84% 103.95% 33.52% 100.06% 100.00%
Div Payout % 36.23 % 37.31 % 37.59 % 30.74 % 10.62 % 26.69 % 41.21 % -8.22%
  QoQ % -2.89% -0.74% 22.28% 189.45% -60.21% -35.23% -
  Horiz. % 87.92% 90.54% 91.22% 74.59% 25.77% 64.77% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 2,156,130 -12.89%
  QoQ % -16.22% 2.50% 23.89% -27.52% 2.87% 2.47% -
  Horiz. % 81.29% 97.02% 94.65% 76.40% 105.41% 102.47% 100.00%
NOSH 3,729,058 3,735,522 3,710,501 2,700,389 1,306,178 1,299,599 1,298,873 101.87%
  QoQ % -0.17% 0.67% 37.41% 106.74% 0.51% 0.06% -
  Horiz. % 287.10% 287.60% 285.67% 207.90% 100.56% 100.06% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.96 % 9.18 % 9.57 % 8.70 % 8.10 % 11.36 % 9.55 % -4.16%
  QoQ % -2.40% -4.08% 10.00% 7.41% -28.70% 18.95% -
  Horiz. % 93.82% 96.13% 100.21% 91.10% 84.82% 118.95% 100.00%
ROE 8.81 % 7.18 % 7.25 % 8.00 % 5.41 % 6.61 % 4.39 % 59.03%
  QoQ % 22.70% -0.97% -9.38% 47.87% -18.15% 50.57% -
  Horiz. % 200.68% 163.55% 165.15% 182.23% 123.23% 150.57% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 57.08 55.66 52.13 74.05 133.15 122.02 99.32 -30.85%
  QoQ % 2.55% 6.77% -29.60% -44.39% 9.12% 22.86% -
  Horiz. % 57.47% 56.04% 52.49% 74.56% 134.06% 122.86% 100.00%
EPS 4.14 4.02 3.99 4.88 9.42 11.24 7.28 -31.34%
  QoQ % 2.99% 0.75% -18.24% -48.20% -16.19% 54.40% -
  Horiz. % 56.87% 55.22% 54.81% 67.03% 129.40% 154.40% 100.00%
DPS 1.50 1.50 1.50 1.50 1.00 3.00 3.00 -36.98%
  QoQ % 0.00% 0.00% 0.00% 50.00% -66.67% 0.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 33.33% 100.00% 100.00%
NAPS 0.4700 0.5600 0.5500 0.6100 1.7400 1.7000 1.6600 -56.85%
  QoQ % -16.07% 1.82% -9.84% -64.94% 2.35% 2.41% -
  Horiz. % 28.31% 33.73% 33.13% 36.75% 104.82% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 52.71 51.49 47.90 49.52 43.07 39.27 31.95 39.58%
  QoQ % 2.37% 7.49% -3.27% 14.98% 9.68% 22.91% -
  Horiz. % 164.98% 161.16% 149.92% 154.99% 134.80% 122.91% 100.00%
EPS 3.82 3.72 3.67 3.26 3.05 3.62 2.34 38.60%
  QoQ % 2.69% 1.36% 12.58% 6.89% -15.75% 54.70% -
  Horiz. % 163.25% 158.97% 156.84% 139.32% 130.34% 154.70% 100.00%
DPS 1.39 1.39 1.38 1.00 0.32 0.97 0.96 27.96%
  QoQ % 0.00% 0.72% 38.00% 212.50% -67.01% 1.04% -
  Horiz. % 144.79% 144.79% 143.75% 104.17% 33.33% 101.04% 100.00%
NAPS 0.4340 0.5180 0.5054 0.4079 0.5628 0.5471 0.5339 -12.89%
  QoQ % -16.22% 2.49% 23.90% -27.52% 2.87% 2.47% -
  Horiz. % 81.29% 97.02% 94.66% 76.40% 105.41% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.7700 2.6800 2.6500 1.5900 4.2900 3.6800 2.6500 -
P/RPS 6.60 4.82 5.08 2.15 3.22 3.02 2.67 82.72%
  QoQ % 36.93% -5.12% 136.28% -33.23% 6.62% 13.11% -
  Horiz. % 247.19% 180.52% 190.26% 80.52% 120.60% 113.11% 100.00%
P/EPS 91.06 66.67 66.42 32.58 45.54 32.74 36.40 84.18%
  QoQ % 36.58% 0.38% 103.87% -28.46% 39.10% -10.05% -
  Horiz. % 250.16% 183.16% 182.47% 89.51% 125.11% 89.95% 100.00%
EY 1.10 1.50 1.51 3.07 2.20 3.05 2.75 -45.68%
  QoQ % -26.67% -0.66% -50.81% 39.55% -27.87% 10.91% -
  Horiz. % 40.00% 54.55% 54.91% 111.64% 80.00% 110.91% 100.00%
DY 0.40 0.56 0.57 0.94 0.23 0.82 1.13 -49.93%
  QoQ % -28.57% -1.75% -39.36% 308.70% -71.95% -27.43% -
  Horiz. % 35.40% 49.56% 50.44% 83.19% 20.35% 72.57% 100.00%
P/NAPS 8.02 4.79 4.82 2.61 2.47 2.16 1.60 192.60%
  QoQ % 67.43% -0.62% 84.67% 5.67% 14.35% 35.00% -
  Horiz. % 501.25% 299.38% 301.25% 163.12% 154.38% 135.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 -
Price 4.7500 3.2900 2.7400 2.3500 4.3500 4.3000 2.9400 -
P/RPS 8.32 5.91 5.26 3.17 3.27 3.52 2.96 99.04%
  QoQ % 40.78% 12.36% 65.93% -3.06% -7.10% 18.92% -
  Horiz. % 281.08% 199.66% 177.70% 107.09% 110.47% 118.92% 100.00%
P/EPS 114.73 81.84 68.67 48.16 46.18 38.26 40.38 100.48%
  QoQ % 40.19% 19.18% 42.59% 4.29% 20.70% -5.25% -
  Horiz. % 284.13% 202.67% 170.06% 119.27% 114.36% 94.75% 100.00%
EY 0.87 1.22 1.46 2.08 2.17 2.61 2.48 -50.23%
  QoQ % -28.69% -16.44% -29.81% -4.15% -16.86% 5.24% -
  Horiz. % 35.08% 49.19% 58.87% 83.87% 87.50% 105.24% 100.00%
DY 0.32 0.46 0.55 0.64 0.23 0.70 1.02 -53.80%
  QoQ % -30.43% -16.36% -14.06% 178.26% -67.14% -31.37% -
  Horiz. % 31.37% 45.10% 53.92% 62.75% 22.55% 68.63% 100.00%
P/NAPS 10.11 5.88 4.98 3.85 2.50 2.53 1.77 219.20%
  QoQ % 71.94% 18.07% 29.35% 54.00% -1.19% 42.94% -
  Horiz. % 571.19% 332.20% 281.36% 217.51% 141.24% 142.94% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers