Highlights

[PMETAL] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 20-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -5.31%    YoY -     -29.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 8,609,710 9,128,552 8,201,210 5,751,486 4,006,236 3,794,636 3,039,172 18.94%
  YoY % -5.68% 11.31% 42.59% 43.56% 5.58% 24.86% -
  Horiz. % 283.29% 300.36% 269.85% 189.25% 131.82% 124.86% 100.00%
PBT 558,076 863,324 817,402 672,828 226,142 239,946 124,336 28.42%
  YoY % -35.36% 5.62% 21.49% 197.52% -5.75% 92.98% -
  Horiz. % 448.85% 694.35% 657.41% 541.14% 181.88% 192.98% 100.00%
Tax -33,214 -80,066 -65,510 -66,312 -46,630 -37,836 -24,538 5.17%
  YoY % 58.52% -22.22% 1.21% -42.21% -23.24% -54.19% -
  Horiz. % 135.36% 326.29% 266.97% 270.24% 190.03% 154.19% 100.00%
NP 524,862 783,258 751,892 606,516 179,512 202,110 99,798 31.86%
  YoY % -32.99% 4.17% 23.97% 237.87% -11.18% 102.52% -
  Horiz. % 525.92% 784.84% 753.41% 607.74% 179.88% 202.52% 100.00%
NP to SH 435,988 622,160 596,434 481,266 135,726 176,114 90,574 29.93%
  YoY % -29.92% 4.31% 23.93% 254.59% -22.93% 94.44% -
  Horiz. % 481.36% 686.91% 658.50% 531.35% 149.85% 194.44% 100.00%
Tax Rate 5.95 % 9.27 % 8.01 % 9.86 % 20.62 % 15.77 % 19.74 % -18.11%
  YoY % -35.81% 15.73% -18.76% -52.18% 30.75% -20.11% -
  Horiz. % 30.14% 46.96% 40.58% 49.95% 104.46% 79.89% 100.00%
Total Cost 8,084,848 8,345,294 7,449,318 5,144,970 3,826,724 3,592,526 2,939,374 18.36%
  YoY % -3.12% 12.03% 44.79% 34.45% 6.52% 22.22% -
  Horiz. % 275.05% 283.91% 253.43% 175.04% 130.19% 122.22% 100.00%
Net Worth 3,260,068 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 16.38%
  YoY % 17.06% 33.75% -5.73% 10.46% 17.55% 29.73% -
  Horiz. % 248.61% 212.38% 158.79% 168.44% 152.49% 129.73% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 201,238 232,083 223,104 155,917 112,480 103,413 - -
  YoY % -13.29% 4.02% 43.09% 38.62% 8.77% 0.00% -
  Horiz. % 194.60% 224.42% 215.74% 150.77% 108.77% 100.00% -
Div Payout % 46.16 % 37.30 % 37.41 % 32.40 % 82.87 % 58.72 % - % -
  YoY % 23.75% -0.29% 15.46% -60.90% 41.13% 0.00% -
  Horiz. % 78.61% 63.52% 63.71% 55.18% 141.13% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,260,068 2,785,004 2,082,313 2,208,834 1,999,646 1,701,159 1,311,340 16.38%
  YoY % 17.06% 33.75% -5.73% 10.46% 17.55% 29.73% -
  Horiz. % 248.61% 212.38% 158.79% 168.44% 152.49% 129.73% 100.00%
NOSH 4,024,776 3,868,061 3,718,416 1,299,314 1,249,779 517,069 508,271 41.16%
  YoY % 4.05% 4.02% 186.18% 3.96% 141.70% 1.73% -
  Horiz. % 791.86% 761.02% 731.58% 255.63% 245.89% 101.73% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.10 % 8.58 % 9.17 % 10.55 % 4.48 % 5.33 % 3.28 % 10.89%
  YoY % -28.90% -6.43% -13.08% 135.49% -15.95% 62.50% -
  Horiz. % 185.98% 261.59% 279.57% 321.65% 136.59% 162.50% 100.00%
ROE 13.37 % 22.34 % 28.64 % 21.79 % 6.79 % 10.35 % 6.91 % 11.62%
  YoY % -40.15% -22.00% 31.44% 220.91% -34.40% 49.78% -
  Horiz. % 193.49% 323.30% 414.47% 315.34% 98.26% 149.78% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 213.92 236.00 220.56 442.66 320.56 733.87 597.94 -15.74%
  YoY % -9.36% 7.00% -50.17% 38.09% -56.32% 22.73% -
  Horiz. % 35.78% 39.47% 36.89% 74.03% 53.61% 122.73% 100.00%
EPS 10.90 16.10 16.04 37.04 10.86 34.06 17.82 -7.86%
  YoY % -32.30% 0.37% -56.70% 241.07% -68.12% 91.13% -
  Horiz. % 61.17% 90.35% 90.01% 207.86% 60.94% 191.13% 100.00%
DPS 5.00 6.00 6.00 12.00 9.00 20.00 0.00 -
  YoY % -16.67% 0.00% -50.00% 33.33% -55.00% 0.00% -
  Horiz. % 25.00% 30.00% 30.00% 60.00% 45.00% 100.00% -
NAPS 0.8100 0.7200 0.5600 1.7000 1.6000 3.2900 2.5800 -17.55%
  YoY % 12.50% 28.57% -67.06% 6.25% -51.37% 27.52% -
  Horiz. % 31.40% 27.91% 21.71% 65.89% 62.02% 127.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 213.21 226.06 203.10 142.43 99.21 93.97 75.26 18.94%
  YoY % -5.68% 11.30% 42.60% 43.56% 5.58% 24.86% -
  Horiz. % 283.30% 300.37% 269.86% 189.25% 131.82% 124.86% 100.00%
EPS 10.80 15.41 14.77 11.92 3.36 4.36 2.24 29.96%
  YoY % -29.92% 4.33% 23.91% 254.76% -22.94% 94.64% -
  Horiz. % 482.14% 687.95% 659.38% 532.14% 150.00% 194.64% 100.00%
DPS 4.98 5.75 5.52 3.86 2.79 2.56 0.00 -
  YoY % -13.39% 4.17% 43.01% 38.35% 8.98% 0.00% -
  Horiz. % 194.53% 224.61% 215.62% 150.78% 108.98% 100.00% -
NAPS 0.8073 0.6897 0.5157 0.5470 0.4952 0.4213 0.3247 16.38%
  YoY % 17.05% 33.74% -5.72% 10.46% 17.54% 29.75% -
  Horiz. % 248.63% 212.41% 158.82% 168.46% 152.51% 129.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 4.4000 4.3600 2.6800 3.6800 2.6000 3.9300 2.3300 -
P/RPS 2.06 1.85 1.22 0.83 0.81 0.54 0.39 31.95%
  YoY % 11.35% 51.64% 46.99% 2.47% 50.00% 38.46% -
  Horiz. % 528.21% 474.36% 312.82% 212.82% 207.69% 138.46% 100.00%
P/EPS 40.62 27.11 16.71 9.94 23.94 11.54 13.08 20.78%
  YoY % 49.83% 62.24% 68.11% -58.48% 107.45% -11.77% -
  Horiz. % 310.55% 207.26% 127.75% 75.99% 183.03% 88.23% 100.00%
EY 2.46 3.69 5.99 10.07 4.18 8.67 7.65 -17.22%
  YoY % -33.33% -38.40% -40.52% 140.91% -51.79% 13.33% -
  Horiz. % 32.16% 48.24% 78.30% 131.63% 54.64% 113.33% 100.00%
DY 1.14 1.38 2.24 3.26 3.46 5.09 0.00 -
  YoY % -17.39% -38.39% -31.29% -5.78% -32.02% 0.00% -
  Horiz. % 22.40% 27.11% 44.01% 64.05% 67.98% 100.00% -
P/NAPS 5.43 6.06 4.79 2.16 1.62 1.19 0.90 34.91%
  YoY % -10.40% 26.51% 121.76% 33.33% 36.13% 32.22% -
  Horiz. % 603.33% 673.33% 532.22% 240.00% 180.00% 132.22% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 -
Price 4.8100 4.7900 3.2900 4.3000 1.8500 6.1000 2.0200 -
P/RPS 2.25 2.03 1.49 0.97 0.58 0.83 0.34 37.00%
  YoY % 10.84% 36.24% 53.61% 67.24% -30.12% 144.12% -
  Horiz. % 661.76% 597.06% 438.24% 285.29% 170.59% 244.12% 100.00%
P/EPS 44.40 29.78 20.51 11.61 17.03 17.91 11.34 25.53%
  YoY % 49.09% 45.20% 76.66% -31.83% -4.91% 57.94% -
  Horiz. % 391.53% 262.61% 180.86% 102.38% 150.18% 157.94% 100.00%
EY 2.25 3.36 4.88 8.61 5.87 5.58 8.82 -20.35%
  YoY % -33.04% -31.15% -43.32% 46.68% 5.20% -36.73% -
  Horiz. % 25.51% 38.10% 55.33% 97.62% 66.55% 63.27% 100.00%
DY 1.04 1.25 1.82 2.79 4.86 3.28 0.00 -
  YoY % -16.80% -31.32% -34.77% -42.59% 48.17% 0.00% -
  Horiz. % 31.71% 38.11% 55.49% 85.06% 148.17% 100.00% -
P/NAPS 5.94 6.65 5.88 2.53 1.16 1.85 0.78 40.24%
  YoY % -10.68% 13.10% 132.41% 118.10% -37.30% 137.18% -
  Horiz. % 761.54% 852.56% 753.85% 324.36% 148.72% 237.18% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

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

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
4. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
5. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove, Kossan, Supermax and Hartalega scale new heights on anticipation of even greater demand for rubber gloves gloveharicut
7. Serba Dinamik Holdings Berhad (5279.KL, 5th July 2020) The Bull Capital
8. TYYAP- JAKS: Investors Must Know Secrets Construction Sector 建筑业- TYYAP
Partners & Brokers