Highlights

[PMETAL] QoQ Quarter Result on 2018-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 17-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     0.19%    YoY -     1.64%
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 - 4,038,109
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.61 58.79 60.40 52.63 53.10 52.71 51.49 5.25%
  QoQ % -5.41% -2.67% 14.76% -0.89% 0.74% 2.37% -
  Horiz. % 108.00% 114.18% 117.30% 102.21% 103.13% 102.37% 100.00%
EPS 3.87 4.02 3.98 3.73 3.72 3.82 3.72 2.66%
  QoQ % -3.73% 1.01% 6.70% 0.27% -2.62% 2.69% -
  Horiz. % 104.03% 108.06% 106.99% 100.27% 100.00% 102.69% 100.00%
DPS 1.47 1.93 1.44 1.43 1.40 1.39 1.39 3.79%
  QoQ % -23.83% 34.03% 0.70% 2.14% 0.72% 0.00% -
  Horiz. % 105.76% 138.85% 103.60% 102.88% 100.72% 100.00% 100.00%
NAPS 0.8017 0.7246 0.6897 0.7552 0.5516 0.4340 0.5180 33.69%
  QoQ % 10.64% 5.06% -8.67% 36.91% 27.10% -16.22% -
  Horiz. % 154.77% 139.88% 133.15% 145.79% 106.49% 83.78% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers