Highlights

[PMETAL] QoQ Quarter Result on 2017-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 18-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     12.35%    YoY -     56.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,144,173 2,128,612 2,079,030 1,934,224 1,999,755 1,739,188 1,585,758 22.21%
  QoQ % 0.73% 2.38% 7.49% -3.28% 14.98% 9.68% -
  Horiz. % 135.21% 134.23% 131.11% 121.97% 126.11% 109.68% 100.00%
PBT 200,697 210,133 209,371 199,330 200,469 152,540 199,177 0.51%
  QoQ % -4.49% 0.36% 5.04% -0.57% 31.42% -23.41% -
  Horiz. % 100.76% 105.50% 105.12% 100.08% 100.65% 76.59% 100.00%
Tax -12,023 -19,345 -18,587 -14,168 -26,472 -11,698 -19,101 -26.49%
  QoQ % 37.85% -4.08% -31.19% 46.48% -126.30% 38.76% -
  Horiz. % 62.94% 101.28% 97.31% 74.17% 138.59% 61.24% 100.00%
NP 188,674 190,788 190,784 185,162 173,997 140,842 180,076 3.15%
  QoQ % -1.11% 0.00% 3.04% 6.42% 23.54% -21.79% -
  Horiz. % 104.77% 105.95% 105.95% 102.82% 96.62% 78.21% 100.00%
NP to SH 150,189 154,383 150,168 148,049 131,779 123,042 146,075 1.86%
  QoQ % -2.72% 2.81% 1.43% 12.35% 7.10% -15.77% -
  Horiz. % 102.82% 105.69% 102.80% 101.35% 90.21% 84.23% 100.00%
Tax Rate 5.99 % 9.21 % 8.88 % 7.11 % 13.21 % 7.67 % 9.59 % -26.87%
  QoQ % -34.96% 3.72% 24.89% -46.18% 72.23% -20.02% -
  Horiz. % 62.46% 96.04% 92.60% 74.14% 137.75% 79.98% 100.00%
Total Cost 1,955,499 1,937,824 1,888,246 1,749,062 1,825,758 1,598,346 1,405,682 24.54%
  QoQ % 0.91% 2.63% 7.96% -4.20% 14.23% 13.71% -
  Horiz. % 139.11% 137.86% 134.33% 124.43% 129.88% 113.71% 100.00%
Net Worth 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 0.54%
  QoQ % 27.08% -16.22% 2.50% 23.89% -27.52% 2.87% -
  Horiz. % 100.81% 79.33% 94.68% 92.37% 74.56% 102.87% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 56,624 55,935 56,032 55,657 40,505 13,061 38,987 28.16%
  QoQ % 1.23% -0.17% 0.67% 37.41% 210.11% -66.50% -
  Horiz. % 145.24% 143.47% 143.72% 142.76% 103.89% 33.50% 100.00%
Div Payout % 37.70 % 36.23 % 37.31 % 37.59 % 30.74 % 10.62 % 26.69 % 25.81%
  QoQ % 4.06% -2.89% -0.74% 22.28% 189.45% -60.21% -
  Horiz. % 141.25% 135.74% 139.79% 140.84% 115.17% 39.79% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,227,223 1,752,657 2,091,892 2,040,775 1,647,237 2,272,750 2,209,319 0.54%
  QoQ % 27.08% -16.22% 2.50% 23.89% -27.52% 2.87% -
  Horiz. % 100.81% 79.33% 94.68% 92.37% 74.56% 102.87% 100.00%
NOSH 3,774,956 3,729,058 3,735,522 3,710,501 2,700,389 1,306,178 1,299,599 103.18%
  QoQ % 1.23% -0.17% 0.67% 37.41% 106.74% 0.51% -
  Horiz. % 290.47% 286.94% 287.44% 285.51% 207.79% 100.51% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.80 % 8.96 % 9.18 % 9.57 % 8.70 % 8.10 % 11.36 % -15.61%
  QoQ % -1.79% -2.40% -4.08% 10.00% 7.41% -28.70% -
  Horiz. % 77.46% 78.87% 80.81% 84.24% 76.58% 71.30% 100.00%
ROE 6.74 % 8.81 % 7.18 % 7.25 % 8.00 % 5.41 % 6.61 % 1.30%
  QoQ % -23.50% 22.70% -0.97% -9.38% 47.87% -18.15% -
  Horiz. % 101.97% 133.28% 108.62% 109.68% 121.03% 81.85% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.80 57.08 55.66 52.13 74.05 133.15 122.02 -39.85%
  QoQ % -0.49% 2.55% 6.77% -29.60% -44.39% 9.12% -
  Horiz. % 46.55% 46.78% 45.62% 42.72% 60.69% 109.12% 100.00%
EPS 3.98 4.14 4.02 3.99 4.88 9.42 11.24 -49.85%
  QoQ % -3.86% 2.99% 0.75% -18.24% -48.20% -16.19% -
  Horiz. % 35.41% 36.83% 35.77% 35.50% 43.42% 83.81% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 3.00 -36.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% -66.67% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 33.33% 100.00%
NAPS 0.5900 0.4700 0.5600 0.5500 0.6100 1.7400 1.7000 -50.52%
  QoQ % 25.53% -16.07% 1.82% -9.84% -64.94% 2.35% -
  Horiz. % 34.71% 27.65% 32.94% 32.35% 35.88% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.10 52.71 51.49 47.90 49.52 43.07 39.27 22.21%
  QoQ % 0.74% 2.37% 7.49% -3.27% 14.98% 9.68% -
  Horiz. % 135.22% 134.22% 131.12% 121.98% 126.10% 109.68% 100.00%
EPS 3.72 3.82 3.72 3.67 3.26 3.05 3.62 1.83%
  QoQ % -2.62% 2.69% 1.36% 12.58% 6.89% -15.75% -
  Horiz. % 102.76% 105.52% 102.76% 101.38% 90.06% 84.25% 100.00%
DPS 1.40 1.39 1.39 1.38 1.00 0.32 0.97 27.63%
  QoQ % 0.72% 0.00% 0.72% 38.00% 212.50% -67.01% -
  Horiz. % 144.33% 143.30% 143.30% 142.27% 103.09% 32.99% 100.00%
NAPS 0.5516 0.4340 0.5180 0.5054 0.4079 0.5628 0.5471 0.55%
  QoQ % 27.10% -16.22% 2.49% 23.90% -27.52% 2.87% -
  Horiz. % 100.82% 79.33% 94.68% 92.38% 74.56% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.3900 3.7700 2.6800 2.6500 1.5900 4.2900 3.6800 -
P/RPS 9.49 6.60 4.82 5.08 2.15 3.22 3.02 114.09%
  QoQ % 43.79% 36.93% -5.12% 136.28% -33.23% 6.62% -
  Horiz. % 314.24% 218.54% 159.60% 168.21% 71.19% 106.62% 100.00%
P/EPS 135.48 91.06 66.67 66.42 32.58 45.54 32.74 157.08%
  QoQ % 48.78% 36.58% 0.38% 103.87% -28.46% 39.10% -
  Horiz. % 413.81% 278.13% 203.63% 202.87% 99.51% 139.10% 100.00%
EY 0.74 1.10 1.50 1.51 3.07 2.20 3.05 -61.00%
  QoQ % -32.73% -26.67% -0.66% -50.81% 39.55% -27.87% -
  Horiz. % 24.26% 36.07% 49.18% 49.51% 100.66% 72.13% 100.00%
DY 0.28 0.40 0.56 0.57 0.94 0.23 0.82 -51.05%
  QoQ % -30.00% -28.57% -1.75% -39.36% 308.70% -71.95% -
  Horiz. % 34.15% 48.78% 68.29% 69.51% 114.63% 28.05% 100.00%
P/NAPS 9.14 8.02 4.79 4.82 2.61 2.47 2.16 160.93%
  QoQ % 13.97% 67.43% -0.62% 84.67% 5.67% 14.35% -
  Horiz. % 423.15% 371.30% 221.76% 223.15% 120.83% 114.35% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 -
Price 5.7800 4.7500 3.2900 2.7400 2.3500 4.3500 4.3000 -
P/RPS 10.18 8.32 5.91 5.26 3.17 3.27 3.52 102.60%
  QoQ % 22.36% 40.78% 12.36% 65.93% -3.06% -7.10% -
  Horiz. % 289.20% 236.36% 167.90% 149.43% 90.06% 92.90% 100.00%
P/EPS 145.28 114.73 81.84 68.67 48.16 46.18 38.26 142.80%
  QoQ % 26.63% 40.19% 19.18% 42.59% 4.29% 20.70% -
  Horiz. % 379.72% 299.87% 213.90% 179.48% 125.88% 120.70% 100.00%
EY 0.69 0.87 1.22 1.46 2.08 2.17 2.61 -58.71%
  QoQ % -20.69% -28.69% -16.44% -29.81% -4.15% -16.86% -
  Horiz. % 26.44% 33.33% 46.74% 55.94% 79.69% 83.14% 100.00%
DY 0.26 0.32 0.46 0.55 0.64 0.23 0.70 -48.24%
  QoQ % -18.75% -30.43% -16.36% -14.06% 178.26% -67.14% -
  Horiz. % 37.14% 45.71% 65.71% 78.57% 91.43% 32.86% 100.00%
P/NAPS 9.80 10.11 5.88 4.98 3.85 2.50 2.53 146.04%
  QoQ % -3.07% 71.94% 18.07% 29.35% 54.00% -1.19% -
  Horiz. % 387.35% 399.60% 232.41% 196.84% 152.17% 98.81% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers