Highlights

[PMETAL] QoQ Quarter Result on 2016-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 03-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     143.72%    YoY -     119.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,999,755 1,739,188 1,585,758 1,289,985 1,387,235 1,016,321 947,258 64.19%
  QoQ % 14.98% 9.68% 22.93% -7.01% 36.50% 7.29% -
  Horiz. % 211.11% 183.60% 167.41% 136.18% 146.45% 107.29% 100.00%
PBT 200,469 152,540 199,177 137,237 77,899 42,292 42,914 178.14%
  QoQ % 31.42% -23.41% 45.13% 76.17% 84.19% -1.45% -
  Horiz. % 467.14% 355.46% 464.13% 319.80% 181.52% 98.55% 100.00%
Tax -26,472 -11,698 -19,101 -14,055 -33,357 -12,245 -10,369 86.27%
  QoQ % -126.30% 38.76% -35.90% 57.86% -172.41% -18.09% -
  Horiz. % 255.30% 112.82% 184.21% 135.55% 321.70% 118.09% 100.00%
NP 173,997 140,842 180,076 123,182 44,542 30,047 32,545 204.20%
  QoQ % 23.54% -21.79% 46.19% 176.55% 48.24% -7.68% -
  Horiz. % 534.64% 432.76% 553.31% 378.50% 136.86% 92.32% 100.00%
NP to SH 131,779 123,042 146,075 94,558 38,798 29,508 24,726 203.57%
  QoQ % 7.10% -15.77% 54.48% 143.72% 31.48% 19.34% -
  Horiz. % 532.96% 497.62% 590.77% 382.42% 156.91% 119.34% 100.00%
Tax Rate 13.21 % 7.67 % 9.59 % 10.24 % 42.82 % 28.95 % 24.16 % -33.01%
  QoQ % 72.23% -20.02% -6.35% -76.09% 47.91% 19.83% -
  Horiz. % 54.68% 31.75% 39.69% 42.38% 177.24% 119.83% 100.00%
Total Cost 1,825,758 1,598,346 1,405,682 1,166,803 1,342,693 986,274 914,713 58.20%
  QoQ % 14.23% 13.71% 20.47% -13.10% 36.14% 7.82% -
  Horiz. % 199.60% 174.74% 153.67% 127.56% 146.79% 107.82% 100.00%
Net Worth 1,647,237 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 -14.10%
  QoQ % -27.52% 2.87% 2.47% 10.78% 4.71% -10.26% -
  Horiz. % 79.53% 109.73% 106.66% 104.10% 93.97% 89.74% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 40,505 13,061 38,987 38,966 19,463 19,498 19,418 62.89%
  QoQ % 210.11% -66.50% 0.06% 100.20% -0.18% 0.41% -
  Horiz. % 208.60% 67.27% 200.78% 200.67% 100.23% 100.41% 100.00%
Div Payout % 30.74 % 10.62 % 26.69 % 41.21 % 50.17 % 66.08 % 78.53 % -46.34%
  QoQ % 189.45% -60.21% -35.23% -17.86% -24.08% -15.85% -
  Horiz. % 39.14% 13.52% 33.99% 52.48% 63.89% 84.15% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,647,237 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 -14.10%
  QoQ % -27.52% 2.87% 2.47% 10.78% 4.71% -10.26% -
  Horiz. % 79.53% 109.73% 106.66% 104.10% 93.97% 89.74% 100.00%
NOSH 2,700,389 1,306,178 1,299,599 1,298,873 1,297,591 1,299,911 1,294,554 62.89%
  QoQ % 106.74% 0.51% 0.06% 0.10% -0.18% 0.41% -
  Horiz. % 208.60% 100.90% 100.39% 100.33% 100.23% 100.41% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.70 % 8.10 % 11.36 % 9.55 % 3.21 % 2.96 % 3.44 % 85.11%
  QoQ % 7.41% -28.70% 18.95% 197.51% 8.45% -13.95% -
  Horiz. % 252.91% 235.47% 330.23% 277.62% 93.31% 86.05% 100.00%
ROE 8.00 % 5.41 % 6.61 % 4.39 % 1.99 % 1.59 % 1.19 % 254.15%
  QoQ % 47.87% -18.15% 50.57% 120.60% 25.16% 33.61% -
  Horiz. % 672.27% 454.62% 555.46% 368.91% 167.23% 133.61% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.05 133.15 122.02 99.32 106.91 78.18 73.17 0.80%
  QoQ % -44.39% 9.12% 22.86% -7.10% 36.75% 6.85% -
  Horiz. % 101.20% 181.97% 166.76% 135.74% 146.11% 106.85% 100.00%
EPS 4.88 9.42 11.24 7.28 2.99 2.27 1.91 86.36%
  QoQ % -48.20% -16.19% 54.40% 143.48% 31.72% 18.85% -
  Horiz. % 255.50% 493.19% 588.48% 381.15% 156.54% 118.85% 100.00%
DPS 1.50 1.00 3.00 3.00 1.50 1.50 1.50 -
  QoQ % 50.00% -66.67% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 66.67% 200.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.6100 1.7400 1.7000 1.6600 1.5000 1.4300 1.6000 -47.27%
  QoQ % -64.94% 2.35% 2.41% 10.67% 4.90% -10.63% -
  Horiz. % 38.12% 108.75% 106.25% 103.75% 93.75% 89.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,021,870
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.72 43.24 39.43 32.07 34.49 25.27 23.55 64.20%
  QoQ % 14.99% 9.66% 22.95% -7.02% 36.49% 7.30% -
  Horiz. % 211.13% 183.61% 167.43% 136.18% 146.45% 107.30% 100.00%
EPS 3.28 3.06 3.63 2.35 0.96 0.73 0.61 205.36%
  QoQ % 7.19% -15.70% 54.47% 144.79% 31.51% 19.67% -
  Horiz. % 537.70% 501.64% 595.08% 385.25% 157.38% 119.67% 100.00%
DPS 1.01 0.32 0.97 0.97 0.48 0.48 0.48 63.84%
  QoQ % 215.62% -67.01% 0.00% 102.08% 0.00% 0.00% -
  Horiz. % 210.42% 66.67% 202.08% 202.08% 100.00% 100.00% 100.00%
NAPS 0.4096 0.5651 0.5493 0.5361 0.4840 0.4622 0.5150 -14.10%
  QoQ % -27.52% 2.88% 2.46% 10.76% 4.72% -10.25% -
  Horiz. % 79.53% 109.73% 106.66% 104.10% 93.98% 89.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5900 4.2900 3.6800 2.6500 2.0900 2.0600 2.6000 -
P/RPS 2.15 3.22 3.02 2.67 1.95 2.63 3.55 -28.31%
  QoQ % -33.23% 6.62% 13.11% 36.92% -25.86% -25.92% -
  Horiz. % 60.56% 90.70% 85.07% 75.21% 54.93% 74.08% 100.00%
P/EPS 32.58 45.54 32.74 36.40 69.90 90.75 136.13 -61.28%
  QoQ % -28.46% 39.10% -10.05% -47.93% -22.98% -33.34% -
  Horiz. % 23.93% 33.45% 24.05% 26.74% 51.35% 66.66% 100.00%
EY 3.07 2.20 3.05 2.75 1.43 1.10 0.73 159.41%
  QoQ % 39.55% -27.87% 10.91% 92.31% 30.00% 50.68% -
  Horiz. % 420.55% 301.37% 417.81% 376.71% 195.89% 150.68% 100.00%
DY 0.94 0.23 0.82 1.13 0.72 0.73 0.58 37.77%
  QoQ % 308.70% -71.95% -27.43% 56.94% -1.37% 25.86% -
  Horiz. % 162.07% 39.66% 141.38% 194.83% 124.14% 125.86% 100.00%
P/NAPS 2.61 2.47 2.16 1.60 1.39 1.44 1.62 37.23%
  QoQ % 5.67% 14.35% 35.00% 15.11% -3.47% -11.11% -
  Horiz. % 161.11% 152.47% 133.33% 98.77% 85.80% 88.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 -
Price 2.3500 4.3500 4.3000 2.9400 2.1500 2.1100 1.8500 -
P/RPS 3.17 3.27 3.52 2.96 2.01 2.70 2.53 16.14%
  QoQ % -3.06% -7.10% 18.92% 47.26% -25.56% 6.72% -
  Horiz. % 125.30% 129.25% 139.13% 117.00% 79.45% 106.72% 100.00%
P/EPS 48.16 46.18 38.26 40.38 71.91 92.95 96.86 -37.11%
  QoQ % 4.29% 20.70% -5.25% -43.85% -22.64% -4.04% -
  Horiz. % 49.72% 47.68% 39.50% 41.69% 74.24% 95.96% 100.00%
EY 2.08 2.17 2.61 2.48 1.39 1.08 1.03 59.43%
  QoQ % -4.15% -16.86% 5.24% 78.42% 28.70% 4.85% -
  Horiz. % 201.94% 210.68% 253.40% 240.78% 134.95% 104.85% 100.00%
DY 0.64 0.23 0.70 1.02 0.70 0.71 0.81 -14.47%
  QoQ % 178.26% -67.14% -31.37% 45.71% -1.41% -12.35% -
  Horiz. % 79.01% 28.40% 86.42% 125.93% 86.42% 87.65% 100.00%
P/NAPS 3.85 2.50 2.53 1.77 1.43 1.48 1.16 121.70%
  QoQ % 54.00% -1.19% 42.94% 23.78% -3.38% 27.59% -
  Horiz. % 331.90% 215.52% 218.10% 152.59% 123.28% 127.59% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers