Highlights

[PMETAL] YoY 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 -     6.73%    YoY -     6.95%
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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers