Highlights

[PMETAL] YoY Annualized Quarter 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 -     3.36%    YoY -     4.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 9,128,552 8,201,210 5,751,486 4,006,236 3,794,636 3,039,172 2,094,892 27.79%
  YoY % 11.31% 42.59% 43.56% 5.58% 24.86% 45.08% -
  Horiz. % 435.75% 391.49% 274.55% 191.24% 181.14% 145.08% 100.00%
PBT 863,324 817,402 672,828 226,142 239,946 124,336 113,488 40.22%
  YoY % 5.62% 21.49% 197.52% -5.75% 92.98% 9.56% -
  Horiz. % 760.72% 720.25% 592.86% 199.27% 211.43% 109.56% 100.00%
Tax -80,066 -65,510 -66,312 -46,630 -37,836 -24,538 -19,324 26.72%
  YoY % -22.22% 1.21% -42.21% -23.24% -54.19% -26.98% -
  Horiz. % 414.33% 339.01% 343.16% 241.31% 195.80% 126.98% 100.00%
NP 783,258 751,892 606,516 179,512 202,110 99,798 94,164 42.32%
  YoY % 4.17% 23.97% 237.87% -11.18% 102.52% 5.98% -
  Horiz. % 831.80% 798.49% 644.11% 190.64% 214.64% 105.98% 100.00%
NP to SH 622,160 596,434 481,266 135,726 176,114 90,574 83,684 39.68%
  YoY % 4.31% 23.93% 254.59% -22.93% 94.44% 8.23% -
  Horiz. % 743.46% 712.72% 575.10% 162.19% 210.45% 108.23% 100.00%
Tax Rate 9.27 % 8.01 % 9.86 % 20.62 % 15.77 % 19.74 % 17.03 % -9.64%
  YoY % 15.73% -18.76% -52.18% 30.75% -20.11% 15.91% -
  Horiz. % 54.43% 47.03% 57.90% 121.08% 92.60% 115.91% 100.00%
Total Cost 8,345,294 7,449,318 5,144,970 3,826,724 3,592,526 2,939,374 2,000,728 26.86%
  YoY % 12.03% 44.79% 34.45% 6.52% 22.22% 46.92% -
  Horiz. % 417.11% 372.33% 257.15% 191.27% 179.56% 146.92% 100.00%
Net Worth 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 17.53%
  YoY % 33.75% -5.73% 10.46% 17.55% 29.73% 24.19% -
  Horiz. % 263.74% 197.20% 209.18% 189.37% 161.10% 124.19% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 232,083 223,104 155,917 112,480 103,413 - 8,799 72.49%
  YoY % 4.02% 43.09% 38.62% 8.77% 0.00% 0.00% -
  Horiz. % 2,637.44% 2,535.41% 1,771.88% 1,278.24% 1,175.21% 0.00% 100.00%
Div Payout % 37.30 % 37.41 % 32.40 % 82.87 % 58.72 % - % 10.52 % 23.47%
  YoY % -0.29% 15.46% -60.90% 41.13% 0.00% 0.00% -
  Horiz. % 354.56% 355.61% 307.98% 787.74% 558.17% 0.00% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 1,055,949 17.53%
  YoY % 33.75% -5.73% 10.46% 17.55% 29.73% 24.19% -
  Horiz. % 263.74% 197.20% 209.18% 189.37% 161.10% 124.19% 100.00%
NOSH 3,868,061 3,718,416 1,299,314 1,249,779 517,069 508,271 439,978 43.64%
  YoY % 4.02% 186.18% 3.96% 141.70% 1.73% 15.52% -
  Horiz. % 879.15% 845.14% 295.31% 284.05% 117.52% 115.52% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.58 % 9.17 % 10.55 % 4.48 % 5.33 % 3.28 % 4.49 % 11.39%
  YoY % -6.43% -13.08% 135.49% -15.95% 62.50% -26.95% -
  Horiz. % 191.09% 204.23% 234.97% 99.78% 118.71% 73.05% 100.00%
ROE 22.34 % 28.64 % 21.79 % 6.79 % 10.35 % 6.91 % 7.92 % 18.86%
  YoY % -22.00% 31.44% 220.91% -34.40% 49.78% -12.75% -
  Horiz. % 282.07% 361.62% 275.13% 85.73% 130.68% 87.25% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 236.00 220.56 442.66 320.56 733.87 597.94 476.13 -11.03%
  YoY % 7.00% -50.17% 38.09% -56.32% 22.73% 25.58% -
  Horiz. % 49.57% 46.32% 92.97% 67.33% 154.13% 125.58% 100.00%
EPS 16.10 16.04 37.04 10.86 34.06 17.82 19.02 -2.74%
  YoY % 0.37% -56.70% 241.07% -68.12% 91.13% -6.31% -
  Horiz. % 84.65% 84.33% 194.74% 57.10% 179.07% 93.69% 100.00%
DPS 6.00 6.00 12.00 9.00 20.00 0.00 2.00 20.08%
  YoY % 0.00% -50.00% 33.33% -55.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 600.00% 450.00% 1,000.00% 0.00% 100.00%
NAPS 0.7200 0.5600 1.7000 1.6000 3.2900 2.5800 2.4000 -18.17%
  YoY % 28.57% -67.06% 6.25% -51.37% 27.52% 7.50% -
  Horiz. % 30.00% 23.33% 70.83% 66.67% 137.08% 107.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 226.87 203.82 142.94 99.57 94.31 75.53 52.06 27.79%
  YoY % 11.31% 42.59% 43.56% 5.58% 24.86% 45.08% -
  Horiz. % 435.79% 391.51% 274.57% 191.26% 181.16% 145.08% 100.00%
EPS 15.46 14.82 11.96 3.37 4.38 2.25 2.08 39.68%
  YoY % 4.32% 23.91% 254.90% -23.06% 94.67% 8.17% -
  Horiz. % 743.27% 712.50% 575.00% 162.02% 210.58% 108.17% 100.00%
DPS 5.77 5.54 3.88 2.80 2.57 0.00 0.22 72.33%
  YoY % 4.15% 42.78% 38.57% 8.95% 0.00% 0.00% -
  Horiz. % 2,622.73% 2,518.18% 1,763.64% 1,272.73% 1,168.18% 0.00% 100.00%
NAPS 0.6922 0.5175 0.5490 0.4970 0.4228 0.3259 0.2624 17.54%
  YoY % 33.76% -5.74% 10.46% 17.55% 29.73% 24.20% -
  Horiz. % 263.80% 197.22% 209.22% 189.41% 161.13% 124.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.3600 2.6800 3.6800 2.6000 3.9300 2.3300 1.8400 -
P/RPS 1.85 1.22 0.83 0.81 0.54 0.39 0.39 29.61%
  YoY % 51.64% 46.99% 2.47% 50.00% 38.46% 0.00% -
  Horiz. % 474.36% 312.82% 212.82% 207.69% 138.46% 100.00% 100.00%
P/EPS 27.11 16.71 9.94 23.94 11.54 13.08 9.67 18.74%
  YoY % 62.24% 68.11% -58.48% 107.45% -11.77% 35.26% -
  Horiz. % 280.35% 172.80% 102.79% 247.57% 119.34% 135.26% 100.00%
EY 3.69 5.99 10.07 4.18 8.67 7.65 10.34 -15.77%
  YoY % -38.40% -40.52% 140.91% -51.79% 13.33% -26.02% -
  Horiz. % 35.69% 57.93% 97.39% 40.43% 83.85% 73.98% 100.00%
DY 1.38 2.24 3.26 3.46 5.09 0.00 1.09 4.01%
  YoY % -38.39% -31.29% -5.78% -32.02% 0.00% 0.00% -
  Horiz. % 126.61% 205.50% 299.08% 317.43% 466.97% 0.00% 100.00%
P/NAPS 6.06 4.79 2.16 1.62 1.19 0.90 0.77 41.01%
  YoY % 26.51% 121.76% 33.33% 36.13% 32.22% 16.88% -
  Horiz. % 787.01% 622.08% 280.52% 210.39% 154.55% 116.88% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 -
Price 4.7900 3.2900 4.3000 1.8500 6.1000 2.0200 1.7000 -
P/RPS 2.03 1.49 0.97 0.58 0.83 0.34 0.36 33.40%
  YoY % 36.24% 53.61% 67.24% -30.12% 144.12% -5.56% -
  Horiz. % 563.89% 413.89% 269.44% 161.11% 230.56% 94.44% 100.00%
P/EPS 29.78 20.51 11.61 17.03 17.91 11.34 8.94 22.20%
  YoY % 45.20% 76.66% -31.83% -4.91% 57.94% 26.85% -
  Horiz. % 333.11% 229.42% 129.87% 190.49% 200.34% 126.85% 100.00%
EY 3.36 4.88 8.61 5.87 5.58 8.82 11.19 -18.16%
  YoY % -31.15% -43.32% 46.68% 5.20% -36.73% -21.18% -
  Horiz. % 30.03% 43.61% 76.94% 52.46% 49.87% 78.82% 100.00%
DY 1.25 1.82 2.79 4.86 3.28 0.00 1.18 0.96%
  YoY % -31.32% -34.77% -42.59% 48.17% 0.00% 0.00% -
  Horiz. % 105.93% 154.24% 236.44% 411.86% 277.97% 0.00% 100.00%
P/NAPS 6.65 5.88 2.53 1.16 1.85 0.78 0.71 45.16%
  YoY % 13.10% 132.41% 118.10% -37.30% 137.18% 9.86% -
  Horiz. % 936.62% 828.17% 356.34% 163.38% 260.56% 109.86% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers