Highlights

[PMETAL] YoY Annualized Quarter 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 -     177.77%    YoY -     119.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,501,744 7,736,896 5,159,940 4,223,440 3,588,420 2,896,972 2,100,244 26.23%
  YoY % 9.89% 49.94% 22.17% 17.70% 23.87% 37.94% -
  Horiz. % 404.80% 368.38% 245.68% 201.09% 170.86% 137.94% 100.00%
PBT 840,956 797,320 548,948 280,628 145,556 141,280 131,064 36.30%
  YoY % 5.47% 45.25% 95.61% 92.80% 3.03% 7.79% -
  Horiz. % 641.64% 608.34% 418.84% 214.12% 111.06% 107.79% 100.00%
Tax -70,700 -56,672 -56,220 -51,784 -35,824 -32,968 -26,396 17.84%
  YoY % -24.75% -0.80% -8.57% -44.55% -8.66% -24.90% -
  Horiz. % 267.84% 214.70% 212.99% 196.18% 135.72% 124.90% 100.00%
NP 770,256 740,648 492,728 228,844 109,732 108,312 104,668 39.45%
  YoY % 4.00% 50.32% 115.31% 108.55% 1.31% 3.48% -
  Horiz. % 735.90% 707.62% 470.75% 218.64% 104.84% 103.48% 100.00%
NP to SH 601,908 592,196 378,232 172,548 112,124 100,984 90,452 37.13%
  YoY % 1.64% 56.57% 119.20% 53.89% 11.03% 11.64% -
  Horiz. % 665.44% 654.71% 418.16% 190.76% 123.96% 111.64% 100.00%
Tax Rate 8.41 % 7.11 % 10.24 % 18.45 % 24.61 % 23.34 % 20.14 % -13.54%
  YoY % 18.28% -30.57% -44.50% -25.03% 5.44% 15.89% -
  Horiz. % 41.76% 35.30% 50.84% 91.61% 122.19% 115.89% 100.00%
Total Cost 7,731,488 6,996,248 4,667,212 3,994,596 3,478,688 2,788,660 1,995,576 25.31%
  YoY % 10.51% 49.90% 16.84% 14.83% 24.74% 39.74% -
  Horiz. % 387.43% 350.59% 233.88% 200.17% 174.32% 139.74% 100.00%
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 231,607 222,630 155,864 144,593 102,302 - - -
  YoY % 4.03% 42.84% 7.80% 41.34% 0.00% 0.00% -
  Horiz. % 226.39% 217.62% 152.36% 141.34% 100.00% - -
Div Payout % 38.48 % 37.59 % 41.21 % 83.80 % 91.24 % - % - % -
  YoY % 2.37% -8.78% -50.82% -8.15% 0.00% 0.00% -
  Horiz. % 42.17% 41.20% 45.17% 91.85% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
NOSH 3,860,132 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 43.59%
  YoY % 4.03% 185.67% 7.80% 135.56% 0.70% 15.46% -
  Horiz. % 877.42% 843.41% 295.24% 273.89% 116.27% 115.46% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.06 % 9.57 % 9.55 % 5.42 % 3.06 % 3.74 % 4.98 % 10.48%
  YoY % -5.33% 0.21% 76.20% 77.12% -18.18% -24.90% -
  Horiz. % 181.93% 192.17% 191.77% 108.84% 61.45% 75.10% 100.00%
ROE 19.74 % 29.02 % 17.54 % 8.95 % 8.77 % 7.89 % 8.71 % 14.60%
  YoY % -31.98% 65.45% 95.98% 2.05% 11.15% -9.41% -
  Horiz. % 226.64% 333.18% 201.38% 102.76% 100.69% 90.59% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 220.24 208.51 397.26 350.51 701.53 570.31 477.39 -12.09%
  YoY % 5.63% -47.51% 13.34% -50.04% 23.01% 19.46% -
  Horiz. % 46.13% 43.68% 83.21% 73.42% 146.95% 119.46% 100.00%
EPS 15.60 15.96 29.12 14.32 21.92 19.88 20.56 -4.50%
  YoY % -2.26% -45.19% 103.35% -34.67% 10.26% -3.31% -
  Horiz. % 75.88% 77.63% 141.63% 69.65% 106.61% 96.69% 100.00%
DPS 6.00 6.00 12.00 12.00 20.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 60.00% 60.00% 100.00% - -
NAPS 0.7900 0.5500 1.6600 1.6000 2.5000 2.5200 2.3600 -16.67%
  YoY % 43.64% -66.87% 3.75% -36.00% -0.79% 6.78% -
  Horiz. % 33.47% 23.31% 70.34% 67.80% 105.93% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 211.29 192.28 128.24 104.96 89.18 72.00 52.20 26.23%
  YoY % 9.89% 49.94% 22.18% 17.69% 23.86% 37.93% -
  Horiz. % 404.77% 368.35% 245.67% 201.07% 170.84% 137.93% 100.00%
EPS 14.96 14.72 9.40 4.29 2.79 2.51 2.25 37.11%
  YoY % 1.63% 56.60% 119.11% 53.76% 11.16% 11.56% -
  Horiz. % 664.89% 654.22% 417.78% 190.67% 124.00% 111.56% 100.00%
DPS 5.76 5.53 3.87 3.59 2.54 0.00 0.00 -
  YoY % 4.16% 42.89% 7.80% 41.34% 0.00% 0.00% -
  Horiz. % 226.77% 217.72% 152.36% 141.34% 100.00% - -
NAPS 0.7579 0.5072 0.5359 0.4791 0.3178 0.3181 0.2580 19.66%
  YoY % 49.43% -5.36% 11.86% 50.76% -0.09% 23.29% -
  Horiz. % 293.76% 196.59% 207.71% 185.70% 123.18% 123.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.3200 2.6500 2.6500 3.3100 2.2600 1.7600 2.0600 -
P/RPS 1.96 1.27 0.67 0.94 0.32 0.31 0.43 28.75%
  YoY % 54.33% 89.55% -28.72% 193.75% 3.23% -27.91% -
  Horiz. % 455.81% 295.35% 155.81% 218.60% 74.42% 72.09% 100.00%
P/EPS 27.70 16.60 9.10 23.11 10.31 8.85 10.02 18.46%
  YoY % 66.87% 82.42% -60.62% 124.15% 16.50% -11.68% -
  Horiz. % 276.45% 165.67% 90.82% 230.64% 102.89% 88.32% 100.00%
EY 3.61 6.02 10.99 4.33 9.70 11.30 9.98 -15.58%
  YoY % -40.03% -45.22% 153.81% -55.36% -14.16% 13.23% -
  Horiz. % 36.17% 60.32% 110.12% 43.39% 97.19% 113.23% 100.00%
DY 1.39 2.26 4.53 3.63 8.85 0.00 0.00 -
  YoY % -38.50% -50.11% 24.79% -58.98% 0.00% 0.00% -
  Horiz. % 15.71% 25.54% 51.19% 41.02% 100.00% - -
P/NAPS 5.47 4.82 1.60 2.07 0.90 0.70 0.87 35.84%
  YoY % 13.49% 201.25% -22.71% 130.00% 28.57% -19.54% -
  Horiz. % 628.74% 554.02% 183.91% 237.93% 103.45% 80.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 -
Price 4.9600 2.7400 2.9400 2.8500 3.5500 2.3400 1.8700 -
P/RPS 2.25 1.31 0.74 0.81 0.51 0.41 0.39 33.90%
  YoY % 71.76% 77.03% -8.64% 58.82% 24.39% 5.13% -
  Horiz. % 576.92% 335.90% 189.74% 207.69% 130.77% 105.13% 100.00%
P/EPS 31.81 17.17 10.10 19.90 16.20 11.77 9.10 23.18%
  YoY % 85.26% 70.00% -49.25% 22.84% 37.64% 29.34% -
  Horiz. % 349.56% 188.68% 110.99% 218.68% 178.02% 129.34% 100.00%
EY 3.14 5.82 9.90 5.02 6.17 8.50 10.99 -18.84%
  YoY % -46.05% -41.21% 97.21% -18.64% -27.41% -22.66% -
  Horiz. % 28.57% 52.96% 90.08% 45.68% 56.14% 77.34% 100.00%
DY 1.21 2.19 4.08 4.21 5.63 0.00 0.00 -
  YoY % -44.75% -46.32% -3.09% -25.22% 0.00% 0.00% -
  Horiz. % 21.49% 38.90% 72.47% 74.78% 100.00% - -
P/NAPS 6.28 4.98 1.77 1.78 1.42 0.93 0.79 41.25%
  YoY % 26.10% 181.36% -0.56% 25.35% 52.69% 17.72% -
  Horiz. % 794.94% 630.38% 224.05% 225.32% 179.75% 117.72% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers