Highlights

[PMETAL] QoQ TTM 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 -     37.76%    YoY -     -17.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 6,614,686 6,002,166 5,279,299 4,640,799 4,406,674 4,154,016 4,166,395 35.90%
  QoQ % 10.20% 13.69% 13.76% 5.31% 6.08% -0.30% -
  Horiz. % 158.76% 144.06% 126.71% 111.39% 105.77% 99.70% 100.00%
PBT 689,423 566,853 456,605 300,342 233,262 216,122 290,085 77.62%
  QoQ % 21.62% 24.15% 52.03% 28.76% 7.93% -25.50% -
  Horiz. % 237.66% 195.41% 157.40% 103.54% 80.41% 74.50% 100.00%
Tax -71,326 -78,211 -78,758 -70,026 -68,917 -36,706 -34,804 60.99%
  QoQ % 8.80% 0.69% -12.47% -1.61% -87.75% -5.46% -
  Horiz. % 204.94% 224.72% 226.29% 201.20% 198.01% 105.46% 100.00%
NP 618,097 488,642 377,847 230,316 164,345 179,416 255,281 79.83%
  QoQ % 26.49% 29.32% 64.06% 40.14% -8.40% -29.72% -
  Horiz. % 242.12% 191.41% 148.01% 90.22% 64.38% 70.28% 100.00%
NP to SH 495,454 402,473 308,939 187,590 136,169 139,394 192,539 87.25%
  QoQ % 23.10% 30.28% 64.69% 37.76% -2.31% -27.60% -
  Horiz. % 257.33% 209.03% 160.46% 97.43% 70.72% 72.40% 100.00%
Tax Rate 10.35 % 13.80 % 17.25 % 23.32 % 29.54 % 16.98 % 12.00 % -9.35%
  QoQ % -25.00% -20.00% -26.03% -21.06% 73.97% 41.50% -
  Horiz. % 86.25% 115.00% 143.75% 194.33% 246.17% 141.50% 100.00%
Total Cost 5,996,589 5,513,524 4,901,452 4,410,483 4,242,329 3,974,600 3,911,114 32.79%
  QoQ % 8.76% 12.49% 11.13% 3.96% 6.74% 1.62% -
  Horiz. % 153.32% 140.97% 125.32% 112.77% 108.47% 101.62% 100.00%
Net Worth 1,620,233 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 -15.04%
  QoQ % -28.71% 2.87% 2.47% 10.78% 4.71% -10.26% -
  Horiz. % 78.22% 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 131,521 110,479 116,916 97,347 94,529 100,689 97,004 22.39%
  QoQ % 19.05% -5.51% 20.10% 2.98% -6.12% 3.80% -
  Horiz. % 135.58% 113.89% 120.53% 100.35% 97.45% 103.80% 100.00%
Div Payout % 26.55 % 27.45 % 37.84 % 51.89 % 69.42 % 72.23 % 50.38 % -34.63%
  QoQ % -3.28% -27.46% -27.08% -25.25% -3.89% 43.37% -
  Horiz. % 52.70% 54.49% 75.11% 103.00% 137.79% 143.37% 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 1,620,233 2,272,750 2,209,319 2,156,130 1,946,387 1,858,873 2,071,288 -15.04%
  QoQ % -28.71% 2.87% 2.47% 10.78% 4.71% -10.26% -
  Horiz. % 78.22% 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 9.34 % 8.14 % 7.16 % 4.96 % 3.73 % 4.32 % 6.13 % 32.24%
  QoQ % 14.74% 13.69% 44.35% 32.98% -13.66% -29.53% -
  Horiz. % 152.37% 132.79% 116.80% 80.91% 60.85% 70.47% 100.00%
ROE 30.58 % 17.71 % 13.98 % 8.70 % 7.00 % 7.50 % 9.30 % 120.33%
  QoQ % 72.67% 26.68% 60.69% 24.29% -6.67% -19.35% -
  Horiz. % 328.82% 190.43% 150.32% 93.55% 75.27% 80.65% 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 244.95 459.52 406.23 357.29 339.60 319.56 321.84 -16.57%
  QoQ % -46.69% 13.12% 13.70% 5.21% 6.27% -0.71% -
  Horiz. % 76.11% 142.78% 126.22% 111.01% 105.52% 99.29% 100.00%
EPS 18.35 30.81 23.77 14.44 10.49 10.72 14.87 14.98%
  QoQ % -40.44% 29.62% 64.61% 37.65% -2.15% -27.91% -
  Horiz. % 123.40% 207.20% 159.85% 97.11% 70.54% 72.09% 100.00%
DPS 4.87 8.50 9.00 7.50 7.28 7.75 7.49 -24.85%
  QoQ % -42.71% -5.56% 20.00% 3.02% -6.06% 3.47% -
  Horiz. % 65.02% 113.48% 120.16% 100.13% 97.20% 103.47% 100.00%
NAPS 0.6000 1.7400 1.7000 1.6600 1.5000 1.4300 1.6000 -47.84%
  QoQ % -65.52% 2.35% 2.41% 10.67% 4.90% -10.63% -
  Horiz. % 37.50% 108.75% 106.25% 103.75% 93.75% 89.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 163.81 148.64 130.74 114.93 109.13 102.87 103.18 35.90%
  QoQ % 10.21% 13.69% 13.76% 5.31% 6.09% -0.30% -
  Horiz. % 158.76% 144.06% 126.71% 111.39% 105.77% 99.70% 100.00%
EPS 12.27 9.97 7.65 4.65 3.37 3.45 4.77 87.20%
  QoQ % 23.07% 30.33% 64.52% 37.98% -2.32% -27.67% -
  Horiz. % 257.23% 209.01% 160.38% 97.48% 70.65% 72.33% 100.00%
DPS 3.26 2.74 2.90 2.41 2.34 2.49 2.40 22.54%
  QoQ % 18.98% -5.52% 20.33% 2.99% -6.02% 3.75% -
  Horiz. % 135.83% 114.17% 120.83% 100.42% 97.50% 103.75% 100.00%
NAPS 0.4012 0.5628 0.5471 0.5339 0.4820 0.4603 0.5129 -15.04%
  QoQ % -28.71% 2.87% 2.47% 10.77% 4.71% -10.26% -
  Horiz. % 78.22% 109.73% 106.67% 104.09% 93.98% 89.74% 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 0.65 0.93 0.91 0.74 0.62 0.64 0.81 -13.59%
  QoQ % -30.11% 2.20% 22.97% 19.35% -3.12% -20.99% -
  Horiz. % 80.25% 114.81% 112.35% 91.36% 76.54% 79.01% 100.00%
P/EPS 8.67 13.92 15.48 18.35 19.92 19.21 17.48 -37.21%
  QoQ % -37.72% -10.08% -15.64% -7.88% 3.70% 9.90% -
  Horiz. % 49.60% 79.63% 88.56% 104.98% 113.96% 109.90% 100.00%
EY 11.54 7.18 6.46 5.45 5.02 5.21 5.72 59.32%
  QoQ % 60.72% 11.15% 18.53% 8.57% -3.65% -8.92% -
  Horiz. % 201.75% 125.52% 112.94% 95.28% 87.76% 91.08% 100.00%
DY 3.06 1.98 2.45 2.83 3.49 3.76 2.88 4.11%
  QoQ % 54.55% -19.18% -13.43% -18.91% -7.18% 30.56% -
  Horiz. % 106.25% 68.75% 85.07% 98.26% 121.18% 130.56% 100.00%
P/NAPS 2.65 2.47 2.16 1.60 1.39 1.44 1.62 38.62%
  QoQ % 7.29% 14.35% 35.00% 15.11% -3.47% -11.11% -
  Horiz. % 163.58% 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 0.96 0.95 1.06 0.82 0.63 0.66 0.57 41.33%
  QoQ % 1.05% -10.38% 29.27% 30.16% -4.55% 15.79% -
  Horiz. % 168.42% 166.67% 185.96% 143.86% 110.53% 115.79% 100.00%
P/EPS 12.81 14.12 18.09 20.36 20.49 19.68 12.44 1.96%
  QoQ % -9.28% -21.95% -11.15% -0.63% 4.12% 58.20% -
  Horiz. % 102.97% 113.50% 145.42% 163.67% 164.71% 158.20% 100.00%
EY 7.81 7.08 5.53 4.91 4.88 5.08 8.04 -1.91%
  QoQ % 10.31% 28.03% 12.63% 0.61% -3.94% -36.82% -
  Horiz. % 97.14% 88.06% 68.78% 61.07% 60.70% 63.18% 100.00%
DY 2.07 1.95 2.09 2.55 3.39 3.67 4.05 -35.94%
  QoQ % 6.15% -6.70% -18.04% -24.78% -7.63% -9.38% -
  Horiz. % 51.11% 48.15% 51.60% 62.96% 83.70% 90.62% 100.00%
P/NAPS 3.92 2.50 2.53 1.77 1.43 1.48 1.16 124.36%
  QoQ % 56.80% -1.19% 42.94% 23.78% -3.38% 27.59% -
  Horiz. % 337.93% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers