Highlights

[PMETAL] QoQ TTM Result on 2017-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.67%    YoY -     45.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 8,837,061 8,477,251 8,373,390 8,228,972 7,836,911 7,258,925 6,614,686 21.37%
  QoQ % 4.24% 1.24% 1.75% 5.00% 7.96% 9.74% -
  Horiz. % 133.60% 128.16% 126.59% 124.40% 118.48% 109.74% 100.00%
PBT 842,492 830,440 819,531 819,303 761,710 751,516 689,423 14.34%
  QoQ % 1.45% 1.33% 0.03% 7.56% 1.36% 9.01% -
  Horiz. % 122.20% 120.45% 118.87% 118.84% 110.49% 109.01% 100.00%
Tax -71,401 -67,630 -64,123 -78,572 -70,925 -71,439 -71,326 0.07%
  QoQ % -5.58% -5.47% 18.39% -10.78% 0.72% -0.16% -
  Horiz. % 100.11% 94.82% 89.90% 110.16% 99.44% 100.16% 100.00%
NP 771,091 762,810 755,408 740,731 690,785 680,077 618,097 15.93%
  QoQ % 1.09% 0.98% 1.98% 7.23% 1.57% 10.03% -
  Horiz. % 124.75% 123.41% 122.22% 119.84% 111.76% 110.03% 100.00%
NP to SH 615,652 605,217 602,789 584,379 553,038 548,945 495,454 15.63%
  QoQ % 1.72% 0.40% 3.15% 5.67% 0.75% 10.80% -
  Horiz. % 124.26% 122.15% 121.66% 117.95% 111.62% 110.80% 100.00%
Tax Rate 8.47 % 8.14 % 7.82 % 9.59 % 9.31 % 9.51 % 10.35 % -12.54%
  QoQ % 4.05% 4.09% -18.46% 3.01% -2.10% -8.12% -
  Horiz. % 81.84% 78.65% 75.56% 92.66% 89.95% 91.88% 100.00%
Total Cost 8,065,970 7,714,441 7,617,982 7,488,241 7,146,126 6,578,848 5,996,589 21.92%
  QoQ % 4.56% 1.27% 1.73% 4.79% 8.62% 9.71% -
  Horiz. % 134.51% 128.65% 127.04% 124.88% 119.17% 109.71% 100.00%
Net Worth 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,620,233 43.64%
  QoQ % -8.67% 36.92% 27.08% -16.22% 2.50% 25.96% -
  Horiz. % 171.89% 188.21% 137.46% 108.17% 129.11% 125.96% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 228,483 226,495 224,250 208,132 165,257 148,213 131,521 44.66%
  QoQ % 0.88% 1.00% 7.74% 25.94% 11.50% 12.69% -
  Horiz. % 173.72% 172.21% 170.50% 158.25% 125.65% 112.69% 100.00%
Div Payout % 37.11 % 37.42 % 37.20 % 35.62 % 29.88 % 27.00 % 26.55 % 25.09%
  QoQ % -0.83% 0.59% 4.44% 19.21% 10.67% 1.69% -
  Horiz. % 139.77% 140.94% 140.11% 134.16% 112.54% 101.69% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 1,620,233 43.64%
  QoQ % -8.67% 36.92% 27.08% -16.22% 2.50% 25.96% -
  Horiz. % 171.89% 188.21% 137.46% 108.17% 129.11% 125.96% 100.00%
NOSH 3,868,061 3,860,132 3,774,956 3,729,058 3,735,522 3,710,501 2,700,389 27.15%
  QoQ % 0.21% 2.26% 1.23% -0.17% 0.67% 37.41% -
  Horiz. % 143.24% 142.95% 139.79% 138.09% 138.33% 137.41% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.73 % 9.00 % 9.02 % 9.00 % 8.81 % 9.37 % 9.34 % -4.41%
  QoQ % -3.00% -0.22% 0.22% 2.16% -5.98% 0.32% -
  Horiz. % 93.47% 96.36% 96.57% 96.36% 94.33% 100.32% 100.00%
ROE 22.11 % 19.85 % 27.06 % 33.34 % 26.44 % 26.90 % 30.58 % -19.49%
  QoQ % 11.39% -26.64% -18.84% 26.10% -1.71% -12.03% -
  Horiz. % 72.30% 64.91% 88.49% 109.03% 86.46% 87.97% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 228.46 219.61 221.81 220.67 209.79 195.63 244.95 -4.55%
  QoQ % 4.03% -0.99% 0.52% 5.19% 7.24% -20.13% -
  Horiz. % 93.27% 89.66% 90.55% 90.09% 85.65% 79.87% 100.00%
EPS 15.92 15.68 15.97 15.67 14.80 14.79 18.35 -9.06%
  QoQ % 1.53% -1.82% 1.91% 5.88% 0.07% -19.40% -
  Horiz. % 86.76% 85.45% 87.03% 85.40% 80.65% 80.60% 100.00%
DPS 5.91 5.87 6.00 5.58 4.42 3.99 4.87 13.81%
  QoQ % 0.68% -2.17% 7.53% 26.24% 10.78% -18.07% -
  Horiz. % 121.36% 120.53% 123.20% 114.58% 90.76% 81.93% 100.00%
NAPS 0.7200 0.7900 0.5900 0.4700 0.5600 0.5500 0.6000 12.96%
  QoQ % -8.86% 33.90% 25.53% -16.07% 1.82% -8.33% -
  Horiz. % 120.00% 131.67% 98.33% 78.33% 93.33% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 219.61 210.67 208.09 204.50 194.75 180.39 164.38 21.37%
  QoQ % 4.24% 1.24% 1.76% 5.01% 7.96% 9.74% -
  Horiz. % 133.60% 128.16% 126.59% 124.41% 118.48% 109.74% 100.00%
EPS 15.30 15.04 14.98 14.52 13.74 13.64 12.31 15.65%
  QoQ % 1.73% 0.40% 3.17% 5.68% 0.73% 10.80% -
  Horiz. % 124.29% 122.18% 121.69% 117.95% 111.62% 110.80% 100.00%
DPS 5.68 5.63 5.57 5.17 4.11 3.68 3.27 44.65%
  QoQ % 0.89% 1.08% 7.74% 25.79% 11.68% 12.54% -
  Horiz. % 173.70% 172.17% 170.34% 158.10% 125.69% 112.54% 100.00%
NAPS 0.6921 0.7578 0.5535 0.4356 0.5199 0.5072 0.4026 43.65%
  QoQ % -8.67% 36.91% 27.07% -16.21% 2.50% 25.98% -
  Horiz. % 171.91% 188.23% 137.48% 108.20% 129.14% 125.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.3600 4.3200 5.3900 3.7700 2.6800 2.6500 1.5900 -
P/RPS 1.91 1.97 2.43 1.71 1.28 1.35 0.65 105.56%
  QoQ % -3.05% -18.93% 42.11% 33.59% -5.19% 107.69% -
  Horiz. % 293.85% 303.08% 373.85% 263.08% 196.92% 207.69% 100.00%
P/EPS 27.39 27.55 33.75 24.06 18.10 17.91 8.67 115.76%
  QoQ % -0.58% -18.37% 40.27% 32.93% 1.06% 106.57% -
  Horiz. % 315.92% 317.76% 389.27% 277.51% 208.77% 206.57% 100.00%
EY 3.65 3.63 2.96 4.16 5.52 5.58 11.54 -53.68%
  QoQ % 0.55% 22.64% -28.85% -24.64% -1.08% -51.65% -
  Horiz. % 31.63% 31.46% 25.65% 36.05% 47.83% 48.35% 100.00%
DY 1.35 1.36 1.11 1.48 1.65 1.51 3.06 -42.13%
  QoQ % -0.74% 22.52% -25.00% -10.30% 9.27% -50.65% -
  Horiz. % 44.12% 44.44% 36.27% 48.37% 53.92% 49.35% 100.00%
P/NAPS 6.06 5.47 9.14 8.02 4.79 4.82 2.65 73.84%
  QoQ % 10.79% -40.15% 13.97% 67.43% -0.62% 81.89% -
  Horiz. % 228.68% 206.42% 344.91% 302.64% 180.75% 181.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 -
Price 4.7900 4.9600 5.7800 4.7500 3.2900 2.7400 2.3500 -
P/RPS 2.10 2.26 2.61 2.15 1.57 1.40 0.96 68.75%
  QoQ % -7.08% -13.41% 21.40% 36.94% 12.14% 45.83% -
  Horiz. % 218.75% 235.42% 271.88% 223.96% 163.54% 145.83% 100.00%
P/EPS 30.09 31.64 36.20 30.31 22.22 18.52 12.81 76.98%
  QoQ % -4.90% -12.60% 19.43% 36.41% 19.98% 44.57% -
  Horiz. % 234.89% 246.99% 282.59% 236.61% 173.46% 144.57% 100.00%
EY 3.32 3.16 2.76 3.30 4.50 5.40 7.81 -43.55%
  QoQ % 5.06% 14.49% -16.36% -26.67% -16.67% -30.86% -
  Horiz. % 42.51% 40.46% 35.34% 42.25% 57.62% 69.14% 100.00%
DY 1.23 1.18 1.04 1.18 1.34 1.46 2.07 -29.39%
  QoQ % 4.24% 13.46% -11.86% -11.94% -8.22% -29.47% -
  Horiz. % 59.42% 57.00% 50.24% 57.00% 64.73% 70.53% 100.00%
P/NAPS 6.65 6.28 9.80 10.11 5.88 4.98 3.92 42.38%
  QoQ % 5.89% -35.92% -3.07% 71.94% 18.07% 27.04% -
  Horiz. % 169.64% 160.20% 250.00% 257.91% 150.00% 127.04% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers