Highlights

[PMETAL] YoY Cumulative 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 -     51.77%    YoY -     24.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 6,938,143 6,019,455 4,625,714 3,019,439 2,926,018 2,314,046 1,656,581 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 672,819 618,834 488,954 155,363 236,228 13,800 77,233 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 -72,951 -52,100 -44,854 -35,560 -29,261 37,966 137,993 -
  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 599,868 566,734 444,100 119,803 206,967 51,766 215,226 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 473,573 452,600 363,675 97,371 170,710 43,638 177,935 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 6,338,275 5,452,721 4,181,614 2,899,636 2,719,051 2,262,280 1,441,355 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 195,065 167,629 91,146 75,972 68,221 5,086 8,916 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 3,725,102 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 16.19 % 25.85 % 16.05 % 5.38 % 9.51 % 3.35 % 15.00 % 1.28%
  YoY % -37.37% 61.06% 198.33% -43.43% 183.88% -77.67% -
  Horiz. % 107.93% 172.33% 107.00% 35.87% 63.40% 22.33% 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 177.84 161.59 355.25 238.46 557.57 454.98 371.56 -11.55%
  YoY % 10.06% -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 12.22 12.15 27.93 7.69 32.53 8.58 39.91 -17.89%
  YoY % 0.58% -56.50% 263.20% -76.36% 279.14% -78.50% -
  Horiz. % 30.62% 30.44% 69.98% 19.27% 81.51% 21.50% 100.00%
DPS 5.00 4.50 7.00 6.00 13.00 1.00 2.00 16.49%
  YoY % 11.11% -35.71% 16.67% -53.85% 1,200.00% -50.00% -
  Horiz. % 250.00% 225.00% 350.00% 300.00% 650.00% 50.00% 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 - 4,023,729
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 172.43 149.60 114.96 75.04 72.72 57.51 41.17 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%
EPS 11.77 11.25 9.04 2.42 4.24 1.08 4.42 17.72%
  YoY % 4.62% 24.45% 273.55% -42.92% 292.59% -75.57% -
  Horiz. % 266.29% 254.52% 204.52% 54.75% 95.93% 24.43% 100.00%
DPS 4.85 4.17 2.27 1.89 1.70 0.13 0.22 67.41%
  YoY % 16.31% 83.70% 20.11% 11.18% 1,207.69% -40.91% -
  Horiz. % 2,204.55% 1,895.45% 1,031.82% 859.09% 772.73% 59.09% 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 2.73 2.33 1.21 0.86 1.12 0.49 0.44 35.54%
  YoY % 17.17% 92.56% 40.70% -23.21% 128.57% 11.36% -
  Horiz. % 620.45% 529.55% 275.00% 195.45% 254.55% 111.36% 100.00%
P/EPS 40.04 31.03 15.36 26.79 19.21 25.76 4.11 46.12%
  YoY % 29.04% 102.02% -42.67% 39.46% -25.43% 526.76% -
  Horiz. % 974.21% 754.99% 373.72% 651.82% 467.40% 626.76% 100.00%
EY 2.50 3.22 6.51 3.73 5.20 3.88 24.34 -31.55%
  YoY % -22.36% -50.54% 74.53% -28.27% 34.02% -84.06% -
  Horiz. % 10.27% 13.23% 26.75% 15.32% 21.36% 15.94% 100.00%
DY 1.03 1.19 1.63 2.91 2.08 0.45 1.22 -2.78%
  YoY % -13.45% -26.99% -43.99% 39.90% 362.22% -63.11% -
  Horiz. % 84.43% 97.54% 133.61% 238.52% 170.49% 36.89% 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 2.76 2.94 1.22 0.88 1.23 0.52 0.47 34.30%
  YoY % -6.12% 140.98% 38.64% -28.46% 136.54% 10.64% -
  Horiz. % 587.23% 625.53% 259.57% 187.23% 261.70% 110.64% 100.00%
P/EPS 40.37 39.09 15.57 27.44 21.06 27.51 4.38 44.77%
  YoY % 3.27% 151.06% -43.26% 30.29% -23.45% 528.08% -
  Horiz. % 921.69% 892.47% 355.48% 626.48% 480.82% 628.08% 100.00%
EY 2.48 2.56 6.42 3.64 4.75 3.64 22.81 -30.90%
  YoY % -3.12% -60.12% 76.37% -23.37% 30.49% -84.04% -
  Horiz. % 10.87% 11.22% 28.15% 15.96% 20.82% 15.96% 100.00%
DY 1.02 0.95 1.61 2.84 1.90 0.42 1.14 -1.84%
  YoY % 7.37% -40.99% -43.31% 49.47% 352.38% -63.16% -
  Horiz. % 89.47% 83.33% 141.23% 249.12% 166.67% 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.
 


 

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 
Partners & Brokers