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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,250,857 8,025,940 6,167,618 4,025,918 3,901,357 3,085,394 2,208,774 26.95%
  YoY % 15.26% 30.13% 53.20% 3.19% 26.45% 39.69% -
  Horiz. % 418.82% 363.37% 279.23% 182.27% 176.63% 139.69% 100.00%
PBT 897,092 825,112 651,938 207,150 314,970 18,400 102,977 43.42%
  YoY % 8.72% 26.56% 214.72% -34.23% 1,611.80% -82.13% -
  Horiz. % 871.15% 801.26% 633.09% 201.16% 305.86% 17.87% 100.00%
Tax -97,268 -69,466 -59,805 -47,413 -39,014 50,621 183,990 -
  YoY % -40.02% -16.15% -26.14% -21.53% -177.07% -72.49% -
  Horiz. % -52.87% -37.76% -32.50% -25.77% -21.20% 27.51% 100.00%
NP 799,824 755,645 592,133 159,737 275,956 69,021 286,968 18.62%
  YoY % 5.85% 27.61% 270.69% -42.11% 299.81% -75.95% -
  Horiz. % 278.72% 263.32% 206.34% 55.66% 96.16% 24.05% 100.00%
NP to SH 631,430 603,466 484,900 129,828 227,613 58,184 237,246 17.71%
  YoY % 4.63% 24.45% 273.49% -42.96% 291.20% -75.48% -
  Horiz. % 266.15% 254.36% 204.39% 54.72% 95.94% 24.52% 100.00%
Tax Rate 10.84 % 8.42 % 9.17 % 22.89 % 12.39 % -275.12 % -178.67 % -
  YoY % 28.74% -8.18% -59.94% 84.75% 104.50% -53.98% -
  Horiz. % -6.07% -4.71% -5.13% -12.81% -6.93% 153.98% 100.00%
Total Cost 8,451,033 7,270,294 5,575,485 3,866,181 3,625,401 3,016,373 1,921,806 27.98%
  YoY % 16.24% 30.40% 44.21% 6.64% 20.19% 56.96% -
  Horiz. % 439.74% 378.31% 290.12% 201.17% 188.65% 156.96% 100.00%
Net Worth 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 16.24%
  YoY % 67.12% -22.72% 25.13% 0.89% 37.84% 9.79% -
  Horiz. % 246.72% 147.63% 191.04% 152.68% 151.34% 109.79% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 260,087 223,506 121,528 101,296 90,961 6,781 11,889 67.20%
  YoY % 16.37% 83.91% 19.97% 11.36% 1,241.35% -42.96% -
  Horiz. % 2,187.62% 1,879.93% 1,022.19% 852.01% 765.08% 57.04% 100.00%
Div Payout % 41.19 % 37.04 % 25.06 % 78.02 % 39.96 % 11.66 % 5.01 % 42.04%
  YoY % 11.20% 47.81% -67.88% 95.25% 242.71% 132.73% -
  Horiz. % 822.16% 739.32% 500.20% 1,557.29% 797.60% 232.73% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 1,302,019 1,185,936 16.24%
  YoY % 67.12% -22.72% 25.13% 0.89% 37.84% 9.79% -
  Horiz. % 246.72% 147.63% 191.04% 152.68% 151.34% 109.79% 100.00%
NOSH 3,901,312 3,725,103 1,302,094 1,266,202 524,777 508,601 445,840 43.53%
  YoY % 4.73% 186.09% 2.83% 141.28% 3.18% 14.08% -
  Horiz. % 875.05% 835.52% 292.05% 284.00% 117.71% 114.08% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.65 % 9.42 % 9.60 % 3.97 % 7.07 % 2.24 % 12.99 % -6.55%
  YoY % -8.17% -1.88% 141.81% -43.85% 215.62% -82.76% -
  Horiz. % 66.59% 72.52% 73.90% 30.56% 54.43% 17.24% 100.00%
ROE 21.58 % 34.47 % 21.40 % 7.17 % 12.68 % 4.47 % 20.01 % 1.27%
  YoY % -37.39% 61.07% 198.47% -43.45% 183.67% -77.66% -
  Horiz. % 107.85% 172.26% 106.95% 35.83% 63.37% 22.34% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 237.12 215.46 473.67 317.95 743.43 606.64 495.42 -11.55%
  YoY % 10.05% -54.51% 48.98% -57.23% 22.55% 22.45% -
  Horiz. % 47.86% 43.49% 95.61% 64.18% 150.06% 122.45% 100.00%
EPS 16.29 16.20 37.24 10.25 43.37 11.44 53.21 -17.90%
  YoY % 0.56% -56.50% 263.32% -76.37% 279.11% -78.50% -
  Horiz. % 30.61% 30.45% 69.99% 19.26% 81.51% 21.50% 100.00%
DPS 6.67 6.00 9.33 8.00 17.33 1.33 2.67 16.48%
  YoY % 11.17% -35.69% 16.62% -53.84% 1,203.01% -50.19% -
  Horiz. % 249.81% 224.72% 349.44% 299.63% 649.06% 49.81% 100.00%
NAPS 0.7500 0.4700 1.7400 1.4300 3.4200 2.5600 2.6600 -19.01%
  YoY % 59.57% -72.99% 21.68% -58.19% 33.59% -3.76% -
  Horiz. % 28.20% 17.67% 65.41% 53.76% 128.57% 96.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 229.91 199.47 153.28 100.06 96.96 76.68 54.89 26.95%
  YoY % 15.26% 30.13% 53.19% 3.20% 26.45% 39.70% -
  Horiz. % 418.86% 363.40% 279.25% 182.29% 176.64% 139.70% 100.00%
EPS 15.69 15.00 12.05 3.23 5.66 1.45 5.90 17.70%
  YoY % 4.60% 24.48% 273.07% -42.93% 290.34% -75.42% -
  Horiz. % 265.93% 254.24% 204.24% 54.75% 95.93% 24.58% 100.00%
DPS 6.46 5.55 3.02 2.52 2.26 0.17 0.30 66.76%
  YoY % 16.40% 83.77% 19.84% 11.50% 1,229.41% -43.33% -
  Horiz. % 2,153.33% 1,850.00% 1,006.67% 840.00% 753.33% 56.67% 100.00%
NAPS 0.7272 0.4351 0.5631 0.4500 0.4460 0.3236 0.2947 16.24%
  YoY % 67.13% -22.73% 25.13% 0.90% 37.82% 9.81% -
  Horiz. % 246.76% 147.64% 191.08% 152.70% 151.34% 109.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.8600 3.7700 4.2900 2.0600 6.2500 2.2100 1.6400 -
P/RPS 2.05 1.75 0.91 0.65 0.84 0.36 0.33 35.56%
  YoY % 17.14% 92.31% 40.00% -22.62% 133.33% 9.09% -
  Horiz. % 621.21% 530.30% 275.76% 196.97% 254.55% 109.09% 100.00%
P/EPS 30.03 23.27 11.52 20.09 14.41 19.32 3.08 46.14%
  YoY % 29.05% 102.00% -42.66% 39.42% -25.41% 527.27% -
  Horiz. % 975.00% 755.52% 374.03% 652.27% 467.86% 627.27% 100.00%
EY 3.33 4.30 8.68 4.98 6.94 5.18 32.45 -31.56%
  YoY % -22.56% -50.46% 74.30% -28.24% 33.98% -84.04% -
  Horiz. % 10.26% 13.25% 26.75% 15.35% 21.39% 15.96% 100.00%
DY 1.37 1.59 2.18 3.88 2.77 0.60 1.63 -2.85%
  YoY % -13.84% -27.06% -43.81% 40.07% 361.67% -63.19% -
  Horiz. % 84.05% 97.55% 133.74% 238.04% 169.94% 36.81% 100.00%
P/NAPS 6.48 8.02 2.47 1.44 1.83 0.86 0.62 47.84%
  YoY % -19.20% 224.70% 71.53% -21.31% 112.79% 38.71% -
  Horiz. % 1,045.16% 1,293.55% 398.39% 232.26% 295.16% 138.71% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 -
Price 4.9000 4.7500 4.3500 2.1100 6.8500 2.3600 1.7500 -
P/RPS 2.07 2.20 0.92 0.66 0.92 0.39 0.35 34.46%
  YoY % -5.91% 139.13% 39.39% -28.26% 135.90% 11.43% -
  Horiz. % 591.43% 628.57% 262.86% 188.57% 262.86% 111.43% 100.00%
P/EPS 30.27 29.32 11.68 20.58 15.79 20.63 3.29 44.73%
  YoY % 3.24% 151.03% -43.25% 30.34% -23.46% 527.05% -
  Horiz. % 920.06% 891.19% 355.02% 625.53% 479.94% 627.05% 100.00%
EY 3.30 3.41 8.56 4.86 6.33 4.85 30.41 -30.92%
  YoY % -3.23% -60.16% 76.13% -23.22% 30.52% -84.05% -
  Horiz. % 10.85% 11.21% 28.15% 15.98% 20.82% 15.95% 100.00%
DY 1.36 1.26 2.15 3.79 2.53 0.56 1.52 -1.84%
  YoY % 7.94% -41.40% -43.27% 49.80% 351.79% -63.16% -
  Horiz. % 89.47% 82.89% 141.45% 249.34% 166.45% 36.84% 100.00%
P/NAPS 6.53 10.11 2.50 1.48 2.00 0.92 0.66 46.49%
  YoY % -35.41% 304.40% 68.92% -26.00% 117.39% 39.39% -
  Horiz. % 989.39% 1,531.82% 378.79% 224.24% 303.03% 139.39% 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.
 


 

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