Highlights

[PMETAL] YoY Cumulative 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 -     106.73%    YoY -     4.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 4,564,276 4,100,605 2,875,743 2,003,118 1,897,318 1,519,586 1,047,446 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 431,662 408,701 336,414 113,071 119,973 62,168 56,744 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 -40,033 -32,755 -33,156 -23,315 -18,918 -12,269 -9,662 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 391,629 375,946 303,258 89,756 101,055 49,899 47,082 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 311,080 298,217 240,633 67,863 88,057 45,287 41,842 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 4,172,647 3,724,659 2,572,485 1,913,362 1,796,263 1,469,687 1,000,364 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 116,041 111,552 77,958 56,240 51,706 - 4,399 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% 1,175.22% 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 11.17 % 14.32 % 10.89 % 3.39 % 5.18 % 3.45 % 3.96 % 18.86%
  YoY % -22.00% 31.50% 221.24% -34.56% 50.14% -12.88% -
  Horiz. % 282.07% 361.62% 275.00% 85.61% 130.81% 87.12% 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 118.00 110.28 221.33 160.28 366.94 298.97 238.07 -11.03%
  YoY % 7.00% -50.17% 38.09% -56.32% 22.73% 25.58% -
  Horiz. % 49.57% 46.32% 92.97% 67.32% 154.13% 125.58% 100.00%
EPS 8.05 8.02 18.52 5.43 17.03 8.91 9.51 -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 3.00 3.00 6.00 4.50 10.00 0.00 1.00 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 113.44 101.91 71.47 49.78 47.15 37.77 26.03 27.79%
  YoY % 11.31% 42.59% 43.57% 5.58% 24.83% 45.10% -
  Horiz. % 435.80% 391.51% 274.57% 191.24% 181.14% 145.10% 100.00%
EPS 7.73 7.41 5.98 1.69 2.19 1.13 1.04 39.68%
  YoY % 4.32% 23.91% 253.85% -22.83% 93.81% 8.65% -
  Horiz. % 743.27% 712.50% 575.00% 162.50% 210.58% 108.65% 100.00%
DPS 2.88 2.77 1.94 1.40 1.29 0.00 0.11 72.28%
  YoY % 3.97% 42.78% 38.57% 8.53% 0.00% 0.00% -
  Horiz. % 2,618.18% 2,518.18% 1,763.64% 1,272.73% 1,172.73% 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 3.69 2.43 1.66 1.62 1.07 0.78 0.77 29.83%
  YoY % 51.85% 46.39% 2.47% 51.40% 37.18% 1.30% -
  Horiz. % 479.22% 315.58% 215.58% 210.39% 138.96% 101.30% 100.00%
P/EPS 54.21 33.42 19.87 47.88 23.08 26.15 19.35 18.72%
  YoY % 62.21% 68.19% -58.50% 107.45% -11.74% 35.14% -
  Horiz. % 280.16% 172.71% 102.69% 247.44% 119.28% 135.14% 100.00%
EY 1.84 2.99 5.03 2.09 4.33 3.82 5.17 -15.81%
  YoY % -38.46% -40.56% 140.67% -51.73% 13.35% -26.11% -
  Horiz. % 35.59% 57.83% 97.29% 40.43% 83.75% 73.89% 100.00%
DY 0.69 1.12 1.63 1.73 2.54 0.00 0.54 4.17%
  YoY % -38.39% -31.29% -5.78% -31.89% 0.00% 0.00% -
  Horiz. % 127.78% 207.41% 301.85% 320.37% 470.37% 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 4.06 2.98 1.94 1.15 1.66 0.68 0.71 33.71%
  YoY % 36.24% 53.61% 68.70% -30.72% 144.12% -4.23% -
  Horiz. % 571.83% 419.72% 273.24% 161.97% 233.80% 95.77% 100.00%
P/EPS 59.56 41.02 23.22 34.07 35.82 22.67 17.88 22.20%
  YoY % 45.20% 76.66% -31.85% -4.89% 58.01% 26.79% -
  Horiz. % 333.11% 229.42% 129.87% 190.55% 200.34% 126.79% 100.00%
EY 1.68 2.44 4.31 2.94 2.79 4.41 5.59 -18.15%
  YoY % -31.15% -43.39% 46.60% 5.38% -36.73% -21.11% -
  Horiz. % 30.05% 43.65% 77.10% 52.59% 49.91% 78.89% 100.00%
DY 0.63 0.91 1.40 2.43 1.64 0.00 0.59 1.10%
  YoY % -30.77% -35.00% -42.39% 48.17% 0.00% 0.00% -
  Horiz. % 106.78% 154.24% 237.29% 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.
 


 

147  227  424  1405 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.070.00 
 LAMBO 0.070.00 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers