Highlights

[PMETAL] YoY Quarter Result on 2017-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     1.43%    YoY -     2.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,133,602 2,438,840 2,079,030 1,585,758 947,258 1,000,213 795,343 17.87%
  YoY % -12.52% 17.31% 31.11% 67.41% -5.29% 25.76% -
  Horiz. % 268.26% 306.64% 261.40% 199.38% 119.10% 125.76% 100.00%
PBT 123,468 221,423 209,371 199,177 42,914 83,584 26,848 28.94%
  YoY % -44.24% 5.76% 5.12% 364.13% -48.66% 211.32% -
  Horiz. % 459.88% 824.73% 779.84% 741.87% 159.84% 311.32% 100.00%
Tax -4,378 -22,358 -18,587 -19,101 -10,369 -9,962 -4,027 1.40%
  YoY % 80.42% -20.29% 2.69% -84.21% -4.09% -147.38% -
  Horiz. % 108.72% 555.20% 461.56% 474.32% 257.49% 247.38% 100.00%
NP 119,090 199,065 190,784 180,076 32,545 73,622 22,821 31.68%
  YoY % -40.18% 4.34% 5.95% 453.31% -55.79% 222.61% -
  Horiz. % 521.84% 872.29% 836.00% 789.08% 142.61% 322.61% 100.00%
NP to SH 102,887 160,603 150,168 146,075 24,726 60,026 20,041 31.33%
  YoY % -35.94% 6.95% 2.80% 490.77% -58.81% 199.52% -
  Horiz. % 513.38% 801.37% 749.30% 728.88% 123.38% 299.52% 100.00%
Tax Rate 3.55 % 10.10 % 8.88 % 9.59 % 24.16 % 11.92 % 15.00 % -21.34%
  YoY % -64.85% 13.74% -7.40% -60.31% 102.68% -20.53% -
  Horiz. % 23.67% 67.33% 59.20% 63.93% 161.07% 79.47% 100.00%
Total Cost 2,014,512 2,239,775 1,888,246 1,405,682 914,713 926,591 772,522 17.31%
  YoY % -10.06% 18.62% 34.33% 53.67% -1.28% 19.94% -
  Horiz. % 260.77% 289.93% 244.43% 181.96% 118.41% 119.94% 100.00%
Net Worth 3,260,068 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 16.42%
  YoY % 17.06% 33.13% -5.32% 6.66% 21.35% 30.39% -
  Horiz. % 249.05% 212.76% 159.81% 168.78% 158.23% 130.39% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 50,309 58,020 56,032 38,987 19,418 25,940 - -
  YoY % -13.29% 3.55% 43.72% 100.78% -25.14% 0.00% -
  Horiz. % 193.94% 223.67% 216.01% 150.30% 74.86% 100.00% -
Div Payout % 48.90 % 36.13 % 37.31 % 26.69 % 78.53 % 43.22 % - % -
  YoY % 35.34% -3.16% 39.79% -66.01% 81.70% 0.00% -
  Horiz. % 113.14% 83.60% 86.33% 61.75% 181.70% 100.00% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,260,068 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 16.42%
  YoY % 17.06% 33.13% -5.32% 6.66% 21.35% 30.39% -
  Horiz. % 249.05% 212.76% 159.81% 168.78% 158.23% 130.39% 100.00%
NOSH 4,024,776 3,868,061 3,735,522 1,299,599 1,294,554 518,807 507,367 41.20%
  YoY % 4.05% 3.55% 187.44% 0.39% 149.53% 2.25% -
  Horiz. % 793.27% 762.38% 736.26% 256.15% 255.15% 102.25% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.58 % 8.16 % 9.18 % 11.36 % 3.44 % 7.36 % 2.87 % 11.71%
  YoY % -31.62% -11.11% -19.19% 230.23% -53.26% 156.45% -
  Horiz. % 194.43% 284.32% 319.86% 395.82% 119.86% 256.45% 100.00%
ROE 3.16 % 5.77 % 7.18 % 6.61 % 1.19 % 3.52 % 1.53 % 12.84%
  YoY % -45.23% -19.64% 8.62% 455.46% -66.19% 130.07% -
  Horiz. % 206.54% 377.12% 469.28% 432.03% 77.78% 230.07% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 53.01 63.05 55.66 122.02 73.17 192.79 156.76 -16.53%
  YoY % -15.92% 13.28% -54.38% 66.76% -62.05% 22.98% -
  Horiz. % 33.82% 40.22% 35.51% 77.84% 46.68% 122.98% 100.00%
EPS 2.56 4.15 4.02 11.24 1.91 11.57 3.95 -6.97%
  YoY % -38.31% 3.23% -64.23% 488.48% -83.49% 192.91% -
  Horiz. % 64.81% 105.06% 101.77% 284.56% 48.35% 292.91% 100.00%
DPS 1.25 1.50 1.50 3.00 1.50 5.00 0.00 -
  YoY % -16.67% 0.00% -50.00% 100.00% -70.00% 0.00% -
  Horiz. % 25.00% 30.00% 30.00% 60.00% 30.00% 100.00% -
NAPS 0.8100 0.7200 0.5600 1.7000 1.6000 3.2900 2.5800 -17.55%
  YoY % 12.50% 28.57% -67.06% 6.25% -51.37% 27.52% -
  Horiz. % 31.40% 27.91% 21.71% 65.89% 62.02% 127.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 52.84 60.40 51.49 39.27 23.46 24.77 19.70 17.86%
  YoY % -12.52% 17.30% 31.12% 67.39% -5.29% 25.74% -
  Horiz. % 268.22% 306.60% 261.37% 199.34% 119.09% 125.74% 100.00%
EPS 2.55 3.98 3.72 3.62 0.61 1.49 0.50 31.18%
  YoY % -35.93% 6.99% 2.76% 493.44% -59.06% 198.00% -
  Horiz. % 510.00% 796.00% 744.00% 724.00% 122.00% 298.00% 100.00%
DPS 1.25 1.44 1.39 0.97 0.48 0.64 0.00 -
  YoY % -13.19% 3.60% 43.30% 102.08% -25.00% 0.00% -
  Horiz. % 195.31% 225.00% 217.19% 151.56% 75.00% 100.00% -
NAPS 0.8073 0.6897 0.5180 0.5471 0.5129 0.4227 0.3242 16.41%
  YoY % 17.05% 33.15% -5.32% 6.67% 21.34% 30.38% -
  Horiz. % 249.01% 212.74% 159.78% 168.75% 158.20% 130.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 4.4000 4.3600 2.6800 3.6800 2.6000 3.9300 2.3300 -
P/RPS 8.30 6.92 4.82 3.02 3.55 2.04 1.49 33.12%
  YoY % 19.94% 43.57% 59.60% -14.93% 74.02% 36.91% -
  Horiz. % 557.05% 464.43% 323.49% 202.68% 238.26% 136.91% 100.00%
P/EPS 172.12 105.01 66.67 32.74 136.13 33.97 58.99 19.53%
  YoY % 63.91% 57.51% 103.63% -75.95% 300.74% -42.41% -
  Horiz. % 291.78% 178.01% 113.02% 55.50% 230.77% 57.59% 100.00%
EY 0.58 0.95 1.50 3.05 0.73 2.94 1.70 -16.40%
  YoY % -38.95% -36.67% -50.82% 317.81% -75.17% 72.94% -
  Horiz. % 34.12% 55.88% 88.24% 179.41% 42.94% 172.94% 100.00%
DY 0.28 0.34 0.56 0.82 0.58 1.27 0.00 -
  YoY % -17.65% -39.29% -31.71% 41.38% -54.33% 0.00% -
  Horiz. % 22.05% 26.77% 44.09% 64.57% 45.67% 100.00% -
P/NAPS 5.43 6.06 4.79 2.16 1.62 1.19 0.90 34.91%
  YoY % -10.40% 26.51% 121.76% 33.33% 36.13% 32.22% -
  Horiz. % 603.33% 673.33% 532.22% 240.00% 180.00% 132.22% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 -
Price 4.8100 4.7900 3.2900 4.3000 1.8500 6.1000 2.0200 -
P/RPS 9.07 7.60 5.91 3.52 2.53 3.16 1.29 38.39%
  YoY % 19.34% 28.60% 67.90% 39.13% -19.94% 144.96% -
  Horiz. % 703.10% 589.15% 458.14% 272.87% 196.12% 244.96% 100.00%
P/EPS 188.16 115.37 81.84 38.26 96.86 52.72 51.14 24.24%
  YoY % 63.09% 40.97% 113.90% -60.50% 83.73% 3.09% -
  Horiz. % 367.93% 225.60% 160.03% 74.81% 189.40% 103.09% 100.00%
EY 0.53 0.87 1.22 2.61 1.03 1.90 1.96 -19.58%
  YoY % -39.08% -28.69% -53.26% 153.40% -45.79% -3.06% -
  Horiz. % 27.04% 44.39% 62.24% 133.16% 52.55% 96.94% 100.00%
DY 0.26 0.31 0.46 0.70 0.81 0.82 0.00 -
  YoY % -16.13% -32.61% -34.29% -13.58% -1.22% 0.00% -
  Horiz. % 31.71% 37.80% 56.10% 85.37% 98.78% 100.00% -
P/NAPS 5.94 6.65 5.88 2.53 1.16 1.85 0.78 40.24%
  YoY % -10.68% 13.10% 132.41% 118.10% -37.30% 137.18% -
  Horiz. % 761.54% 852.56% 753.85% 324.36% 148.72% 237.18% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers