Highlights

[PMETAL] QoQ TTM Result on 2018-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     1.72%    YoY -     11.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 9,183,872 9,082,316 8,837,061 8,477,251 8,373,390 8,228,972 7,836,911 11.12%
  QoQ % 1.12% 2.78% 4.24% 1.24% 1.75% 5.00% -
  Horiz. % 117.19% 115.89% 112.76% 108.17% 106.85% 105.00% 100.00%
PBT 874,749 873,516 842,492 830,440 819,531 819,303 761,710 9.64%
  QoQ % 0.14% 3.68% 1.45% 1.33% 0.03% 7.56% -
  Horiz. % 114.84% 114.68% 110.61% 109.02% 107.59% 107.56% 100.00%
Tax -89,635 -84,974 -71,401 -67,630 -64,123 -78,572 -70,925 16.84%
  QoQ % -5.49% -19.01% -5.58% -5.47% 18.39% -10.78% -
  Horiz. % 126.38% 119.81% 100.67% 95.35% 90.41% 110.78% 100.00%
NP 785,114 788,542 771,091 762,810 755,408 740,731 690,785 8.88%
  QoQ % -0.43% 2.26% 1.09% 0.98% 1.98% 7.23% -
  Horiz. % 113.66% 114.15% 111.63% 110.43% 109.36% 107.23% 100.00%
NP to SH 629,980 623,762 615,652 605,217 602,789 584,379 553,038 9.05%
  QoQ % 1.00% 1.32% 1.72% 0.40% 3.15% 5.67% -
  Horiz. % 113.91% 112.79% 111.32% 109.43% 109.00% 105.67% 100.00%
Tax Rate 10.25 % 9.73 % 8.47 % 8.14 % 7.82 % 9.59 % 9.31 % 6.60%
  QoQ % 5.34% 14.88% 4.05% 4.09% -18.46% 3.01% -
  Horiz. % 110.10% 104.51% 90.98% 87.43% 84.00% 103.01% 100.00%
Total Cost 8,398,758 8,293,774 8,065,970 7,714,441 7,617,982 7,488,241 7,146,126 11.34%
  QoQ % 1.27% 2.82% 4.56% 1.27% 1.73% 4.79% -
  Horiz. % 117.53% 116.06% 112.87% 107.95% 106.60% 104.79% 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 253,166 250,573 228,483 226,495 224,250 208,132 165,257 32.79%
  QoQ % 1.03% 9.67% 0.88% 1.00% 7.74% 25.94% -
  Horiz. % 153.19% 151.63% 138.26% 137.06% 135.70% 125.94% 100.00%
Div Payout % 40.19 % 40.17 % 37.11 % 37.42 % 37.20 % 35.62 % 29.88 % 21.78%
  QoQ % 0.05% 8.25% -0.83% 0.59% 4.44% 19.21% -
  Horiz. % 134.50% 134.44% 124.20% 125.23% 124.50% 119.21% 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 8.55 % 8.68 % 8.73 % 9.00 % 9.02 % 9.00 % 8.81 % -1.97%
  QoQ % -1.50% -0.57% -3.00% -0.22% 0.22% 2.16% -
  Horiz. % 97.05% 98.52% 99.09% 102.16% 102.38% 102.16% 100.00%
ROE 19.46 % 21.32 % 22.11 % 19.85 % 27.06 % 33.34 % 26.44 % -18.44%
  QoQ % -8.72% -3.57% 11.39% -26.64% -18.84% 26.10% -
  Horiz. % 73.60% 80.64% 83.62% 75.08% 102.34% 126.10% 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 232.63 232.80 228.46 219.61 221.81 220.67 209.79 7.11%
  QoQ % -0.07% 1.90% 4.03% -0.99% 0.52% 5.19% -
  Horiz. % 110.89% 110.97% 108.90% 104.68% 105.73% 105.19% 100.00%
EPS 15.96 15.99 15.92 15.68 15.97 15.67 14.80 5.14%
  QoQ % -0.19% 0.44% 1.53% -1.82% 1.91% 5.88% -
  Horiz. % 107.84% 108.04% 107.57% 105.95% 107.91% 105.88% 100.00%
DPS 6.41 6.42 5.91 5.87 6.00 5.58 4.42 28.04%
  QoQ % -0.16% 8.63% 0.68% -2.17% 7.53% 26.24% -
  Horiz. % 145.02% 145.25% 133.71% 132.81% 135.75% 126.24% 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 - 4,023,662
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 228.25 225.72 219.63 210.68 208.10 204.51 194.77 11.12%
  QoQ % 1.12% 2.77% 4.25% 1.24% 1.76% 5.00% -
  Horiz. % 117.19% 115.89% 112.76% 108.17% 106.84% 105.00% 100.00%
EPS 15.66 15.50 15.30 15.04 14.98 14.52 13.74 9.09%
  QoQ % 1.03% 1.31% 1.73% 0.40% 3.17% 5.68% -
  Horiz. % 113.97% 112.81% 111.35% 109.46% 109.02% 105.68% 100.00%
DPS 6.29 6.23 5.68 5.63 5.57 5.17 4.11 32.70%
  QoQ % 0.96% 9.68% 0.89% 1.08% 7.74% 25.79% -
  Horiz. % 153.04% 151.58% 138.20% 136.98% 135.52% 125.79% 100.00%
NAPS 0.8045 0.7272 0.6922 0.7579 0.5535 0.4356 0.5199 33.68%
  QoQ % 10.63% 5.06% -8.67% 36.93% 27.07% -16.21% -
  Horiz. % 154.74% 139.87% 133.14% 145.78% 106.46% 83.79% 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 2.08 2.09 1.91 1.97 2.43 1.71 1.28 38.10%
  QoQ % -0.48% 9.42% -3.05% -18.93% 42.11% 33.59% -
  Horiz. % 162.50% 163.28% 149.22% 153.91% 189.84% 133.59% 100.00%
P/EPS 30.27 30.40 27.39 27.55 33.75 24.06 18.10 40.76%
  QoQ % -0.43% 10.99% -0.58% -18.37% 40.27% 32.93% -
  Horiz. % 167.24% 167.96% 151.33% 152.21% 186.46% 132.93% 100.00%
EY 3.30 3.29 3.65 3.63 2.96 4.16 5.52 -28.97%
  QoQ % 0.30% -9.86% 0.55% 22.64% -28.85% -24.64% -
  Horiz. % 59.78% 59.60% 66.12% 65.76% 53.62% 75.36% 100.00%
DY 1.33 1.32 1.35 1.36 1.11 1.48 1.65 -13.35%
  QoQ % 0.76% -2.22% -0.74% 22.52% -25.00% -10.30% -
  Horiz. % 80.61% 80.00% 81.82% 82.42% 67.27% 89.70% 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 1.78 2.10 2.10 2.26 2.61 2.15 1.57 8.70%
  QoQ % -15.24% 0.00% -7.08% -13.41% 21.40% 36.94% -
  Horiz. % 113.38% 133.76% 133.76% 143.95% 166.24% 136.94% 100.00%
P/EPS 26.01 30.65 30.09 31.64 36.20 30.31 22.22 11.04%
  QoQ % -15.14% 1.86% -4.90% -12.60% 19.43% 36.41% -
  Horiz. % 117.06% 137.94% 135.42% 142.39% 162.92% 136.41% 100.00%
EY 3.85 3.26 3.32 3.16 2.76 3.30 4.50 -9.85%
  QoQ % 18.10% -1.81% 5.06% 14.49% -16.36% -26.67% -
  Horiz. % 85.56% 72.44% 73.78% 70.22% 61.33% 73.33% 100.00%
DY 1.55 1.31 1.23 1.18 1.04 1.18 1.34 10.16%
  QoQ % 18.32% 6.50% 4.24% 13.46% -11.86% -11.94% -
  Horiz. % 115.67% 97.76% 91.79% 88.06% 77.61% 88.06% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers