Highlights

[PMETAL] YoY Annualized Quarter 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 -     1.18%    YoY -     24.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,566,976 9,250,857 8,025,940 6,167,618 4,025,918 3,901,357 3,085,394 18.55%
  YoY % -7.39% 15.26% 30.13% 53.20% 3.19% 26.45% -
  Horiz. % 277.66% 299.83% 260.13% 199.90% 130.48% 126.45% 100.00%
PBT 597,306 897,092 825,112 651,938 207,150 314,970 18,400 78.56%
  YoY % -33.42% 8.72% 26.56% 214.72% -34.23% 1,611.80% -
  Horiz. % 3,246.23% 4,875.50% 4,484.30% 3,543.15% 1,125.82% 1,711.80% 100.00%
Tax -47,806 -97,268 -69,466 -59,805 -47,413 -39,014 50,621 -
  YoY % 50.85% -40.02% -16.15% -26.14% -21.53% -177.07% -
  Horiz. % -94.44% -192.15% -137.23% -118.14% -93.66% -77.07% 100.00%
NP 549,500 799,824 755,645 592,133 159,737 275,956 69,021 41.28%
  YoY % -31.30% 5.85% 27.61% 270.69% -42.11% 299.81% -
  Horiz. % 796.13% 1,158.81% 1,094.80% 857.90% 231.43% 399.81% 100.00%
NP to SH 452,666 631,430 603,466 484,900 129,828 227,613 58,184 40.74%
  YoY % -28.31% 4.63% 24.45% 273.49% -42.96% 291.20% -
  Horiz. % 777.99% 1,085.23% 1,037.17% 833.39% 223.13% 391.20% 100.00%
Tax Rate 8.00 % 10.84 % 8.42 % 9.17 % 22.89 % 12.39 % -275.12 % -
  YoY % -26.20% 28.74% -8.18% -59.94% 84.75% 104.50% -
  Horiz. % -2.91% -3.94% -3.06% -3.33% -8.32% -4.50% 100.00%
Total Cost 8,017,476 8,451,033 7,270,294 5,575,485 3,866,181 3,625,401 3,016,373 17.69%
  YoY % -5.13% 16.24% 30.40% 44.21% 6.64% 20.19% -
  Horiz. % 265.80% 280.17% 241.03% 184.84% 128.17% 120.19% 100.00%
Net Worth 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 1,302,019 16.09%
  YoY % 8.97% 67.12% -22.72% 25.13% 0.89% 37.84% -
  Horiz. % 244.89% 224.73% 134.47% 174.01% 139.07% 137.84% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 201,801 260,087 223,506 121,528 101,296 90,961 6,781 75.99%
  YoY % -22.41% 16.37% 83.91% 19.97% 11.36% 1,241.35% -
  Horiz. % 2,975.83% 3,835.33% 3,295.89% 1,792.10% 1,493.75% 1,341.35% 100.00%
Div Payout % 44.58 % 41.19 % 37.04 % 25.06 % 78.02 % 39.96 % 11.66 % 25.03%
  YoY % 8.23% 11.20% 47.81% -67.88% 95.25% 242.71% -
  Horiz. % 382.33% 353.26% 317.67% 214.92% 669.13% 342.71% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 1,302,019 16.09%
  YoY % 8.97% 67.12% -22.72% 25.13% 0.89% 37.84% -
  Horiz. % 244.89% 224.73% 134.47% 174.01% 139.07% 137.84% 100.00%
NOSH 4,036,029 3,901,312 3,725,103 1,302,094 1,266,202 524,777 508,601 41.21%
  YoY % 3.45% 4.73% 186.09% 2.83% 141.28% 3.18% -
  Horiz. % 793.55% 767.07% 732.42% 256.01% 248.96% 103.18% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.41 % 8.65 % 9.42 % 9.60 % 3.97 % 7.07 % 2.24 % 19.14%
  YoY % -25.90% -8.17% -1.88% 141.81% -43.85% 215.62% -
  Horiz. % 286.16% 386.16% 420.54% 428.57% 177.23% 315.62% 100.00%
ROE 14.20 % 21.58 % 34.47 % 21.40 % 7.17 % 12.68 % 4.47 % 21.23%
  YoY % -34.20% -37.39% 61.07% 198.47% -43.45% 183.67% -
  Horiz. % 317.67% 482.77% 771.14% 478.75% 160.40% 283.67% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 212.26 237.12 215.46 473.67 317.95 743.43 606.64 -16.05%
  YoY % -10.48% 10.05% -54.51% 48.98% -57.23% 22.55% -
  Horiz. % 34.99% 39.09% 35.52% 78.08% 52.41% 122.55% 100.00%
EPS 11.28 16.29 16.20 37.24 10.25 43.37 11.44 -0.23%
  YoY % -30.76% 0.56% -56.50% 263.32% -76.37% 279.11% -
  Horiz. % 98.60% 142.40% 141.61% 325.52% 89.60% 379.11% 100.00%
DPS 5.00 6.67 6.00 9.33 8.00 17.33 1.33 24.68%
  YoY % -25.04% 11.17% -35.69% 16.62% -53.84% 1,203.01% -
  Horiz. % 375.94% 501.50% 451.13% 701.50% 601.50% 1,303.01% 100.00%
NAPS 0.7900 0.7500 0.4700 1.7400 1.4300 3.4200 2.5600 -17.79%
  YoY % 5.33% 59.57% -72.99% 21.68% -58.19% 33.59% -
  Horiz. % 30.86% 29.30% 18.36% 67.97% 55.86% 133.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 212.15 229.09 198.75 152.74 99.70 96.61 76.41 18.54%
  YoY % -7.39% 15.27% 30.12% 53.20% 3.20% 26.44% -
  Horiz. % 277.65% 299.82% 260.11% 199.90% 130.48% 126.44% 100.00%
EPS 11.21 15.64 14.94 12.01 3.22 5.64 1.44 40.76%
  YoY % -28.32% 4.69% 24.40% 272.98% -42.91% 291.67% -
  Horiz. % 778.47% 1,086.11% 1,037.50% 834.03% 223.61% 391.67% 100.00%
DPS 5.00 6.44 5.53 3.01 2.51 2.25 0.17 75.65%
  YoY % -22.36% 16.46% 83.72% 19.92% 11.56% 1,223.53% -
  Horiz. % 2,941.18% 3,788.24% 3,252.94% 1,770.59% 1,476.47% 1,323.53% 100.00%
NAPS 0.7896 0.7246 0.4336 0.5611 0.4484 0.4445 0.3224 16.09%
  YoY % 8.97% 67.11% -22.72% 25.13% 0.88% 37.87% -
  Horiz. % 244.91% 224.75% 134.49% 174.04% 139.08% 137.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.7600 4.8600 3.7700 4.2900 2.0600 6.2500 2.2100 -
P/RPS 2.24 2.05 1.75 0.91 0.65 0.84 0.36 35.60%
  YoY % 9.27% 17.14% 92.31% 40.00% -22.62% 133.33% -
  Horiz. % 622.22% 569.44% 486.11% 252.78% 180.56% 233.33% 100.00%
P/EPS 42.44 30.03 23.27 11.52 20.09 14.41 19.32 14.01%
  YoY % 41.33% 29.05% 102.00% -42.66% 39.42% -25.41% -
  Horiz. % 219.67% 155.43% 120.45% 59.63% 103.99% 74.59% 100.00%
EY 2.36 3.33 4.30 8.68 4.98 6.94 5.18 -12.28%
  YoY % -29.13% -22.56% -50.46% 74.30% -28.24% 33.98% -
  Horiz. % 45.56% 64.29% 83.01% 167.57% 96.14% 133.98% 100.00%
DY 1.05 1.37 1.59 2.18 3.88 2.77 0.60 9.77%
  YoY % -23.36% -13.84% -27.06% -43.81% 40.07% 361.67% -
  Horiz. % 175.00% 228.33% 265.00% 363.33% 646.67% 461.67% 100.00%
P/NAPS 6.03 6.48 8.02 2.47 1.44 1.83 0.86 38.33%
  YoY % -6.94% -19.20% 224.70% 71.53% -21.31% 112.79% -
  Horiz. % 701.16% 753.49% 932.56% 287.21% 167.44% 212.79% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 22/11/18 21/11/17 28/10/16 26/11/15 30/10/14 18/11/13 -
Price 4.7700 4.9000 4.7500 4.3500 2.1100 6.8500 2.3600 -
P/RPS 2.25 2.07 2.20 0.92 0.66 0.92 0.39 33.90%
  YoY % 8.70% -5.91% 139.13% 39.39% -28.26% 135.90% -
  Horiz. % 576.92% 530.77% 564.10% 235.90% 169.23% 235.90% 100.00%
P/EPS 42.53 30.27 29.32 11.68 20.58 15.79 20.63 12.81%
  YoY % 40.50% 3.24% 151.03% -43.25% 30.34% -23.46% -
  Horiz. % 206.16% 146.73% 142.12% 56.62% 99.76% 76.54% 100.00%
EY 2.35 3.30 3.41 8.56 4.86 6.33 4.85 -11.37%
  YoY % -28.79% -3.23% -60.16% 76.13% -23.22% 30.52% -
  Horiz. % 48.45% 68.04% 70.31% 176.49% 100.21% 130.52% 100.00%
DY 1.05 1.36 1.26 2.15 3.79 2.53 0.56 11.04%
  YoY % -22.79% 7.94% -41.40% -43.27% 49.80% 351.79% -
  Horiz. % 187.50% 242.86% 225.00% 383.93% 676.79% 451.79% 100.00%
P/NAPS 6.04 6.53 10.11 2.50 1.48 2.00 0.92 36.82%
  YoY % -7.50% -35.41% 304.40% 68.92% -26.00% 117.39% -
  Horiz. % 656.52% 709.78% 1,098.91% 271.74% 160.87% 217.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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