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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,438,840 2,079,030 1,585,758 947,258 1,000,213 795,343 522,385 29.27%
  YoY % 17.31% 31.11% 67.41% -5.29% 25.76% 52.25% -
  Horiz. % 466.87% 397.99% 303.56% 181.33% 191.47% 152.25% 100.00%
PBT 221,423 209,371 199,177 42,914 83,584 26,848 23,978 44.82%
  YoY % 5.76% 5.12% 364.13% -48.66% 211.32% 11.97% -
  Horiz. % 923.44% 873.18% 830.67% 178.97% 348.59% 111.97% 100.00%
Tax -22,358 -18,587 -19,101 -10,369 -9,962 -4,027 -3,063 39.26%
  YoY % -20.29% 2.69% -84.21% -4.09% -147.38% -31.47% -
  Horiz. % 729.94% 606.82% 623.60% 338.52% 325.24% 131.47% 100.00%
NP 199,065 190,784 180,076 32,545 73,622 22,821 20,915 45.55%
  YoY % 4.34% 5.95% 453.31% -55.79% 222.61% 9.11% -
  Horiz. % 951.78% 912.19% 860.99% 155.61% 352.01% 109.11% 100.00%
NP to SH 160,603 150,168 146,075 24,726 60,026 20,041 19,229 42.42%
  YoY % 6.95% 2.80% 490.77% -58.81% 199.52% 4.22% -
  Horiz. % 835.21% 780.95% 759.66% 128.59% 312.16% 104.22% 100.00%
Tax Rate 10.10 % 8.88 % 9.59 % 24.16 % 11.92 % 15.00 % 12.77 % -3.83%
  YoY % 13.74% -7.40% -60.31% 102.68% -20.53% 17.46% -
  Horiz. % 79.09% 69.54% 75.10% 189.19% 93.34% 117.46% 100.00%
Total Cost 2,239,775 1,888,246 1,405,682 914,713 926,591 772,522 501,470 28.31%
  YoY % 18.62% 34.33% 53.67% -1.28% 19.94% 54.05% -
  Horiz. % 446.64% 376.54% 280.31% 182.41% 184.77% 154.05% 100.00%
Net Worth 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 17.53%
  YoY % 33.13% -5.32% 6.66% 21.35% 30.39% 23.95% -
  Horiz. % 263.72% 198.09% 209.20% 196.13% 161.63% 123.95% 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 58,020 56,032 38,987 19,418 25,940 - 4,400 53.67%
  YoY % 3.55% 43.72% 100.78% -25.14% 0.00% 0.00% -
  Horiz. % 1,318.59% 1,273.41% 886.04% 441.30% 589.52% 0.00% 100.00%
Div Payout % 36.13 % 37.31 % 26.69 % 78.53 % 43.22 % - % 22.88 % 7.91%
  YoY % -3.16% 39.79% -66.01% 81.70% 0.00% 0.00% -
  Horiz. % 157.91% 163.07% 116.65% 343.23% 188.90% 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 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 17.53%
  YoY % 33.13% -5.32% 6.66% 21.35% 30.39% 23.95% -
  Horiz. % 263.72% 198.09% 209.20% 196.13% 161.63% 123.95% 100.00%
NOSH 3,868,061 3,735,522 1,299,599 1,294,554 518,807 507,367 440,022 43.64%
  YoY % 3.55% 187.44% 0.39% 149.53% 2.25% 15.30% -
  Horiz. % 879.06% 848.94% 295.35% 294.20% 117.90% 115.30% 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 8.16 % 9.18 % 11.36 % 3.44 % 7.36 % 2.87 % 4.00 % 12.61%
  YoY % -11.11% -19.19% 230.23% -53.26% 156.45% -28.25% -
  Horiz. % 204.00% 229.50% 284.00% 86.00% 184.00% 71.75% 100.00%
ROE 5.77 % 7.18 % 6.61 % 1.19 % 3.52 % 1.53 % 1.82 % 21.19%
  YoY % -19.64% 8.62% 455.46% -66.19% 130.07% -15.93% -
  Horiz. % 317.03% 394.51% 363.19% 65.38% 193.41% 84.07% 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 63.05 55.66 122.02 73.17 192.79 156.76 118.72 -10.01%
  YoY % 13.28% -54.38% 66.76% -62.05% 22.98% 32.04% -
  Horiz. % 53.11% 46.88% 102.78% 61.63% 162.39% 132.04% 100.00%
EPS 4.15 4.02 11.24 1.91 11.57 3.95 4.37 -0.86%
  YoY % 3.23% -64.23% 488.48% -83.49% 192.91% -9.61% -
  Horiz. % 94.97% 91.99% 257.21% 43.71% 264.76% 90.39% 100.00%
DPS 1.50 1.50 3.00 1.50 5.00 0.00 1.00 6.99%
  YoY % 0.00% -50.00% 100.00% -70.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 300.00% 150.00% 500.00% 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 - 4,021,870
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 60.64 51.69 39.43 23.55 24.87 19.78 12.99 29.26%
  YoY % 17.31% 31.09% 67.43% -5.31% 25.73% 52.27% -
  Horiz. % 466.82% 397.92% 303.54% 181.29% 191.45% 152.27% 100.00%
EPS 3.99 3.73 3.63 0.61 1.49 0.50 0.48 42.30%
  YoY % 6.97% 2.75% 495.08% -59.06% 198.00% 4.17% -
  Horiz. % 831.25% 777.08% 756.25% 127.08% 310.42% 104.17% 100.00%
DPS 1.44 1.39 0.97 0.48 0.64 0.00 0.11 53.49%
  YoY % 3.60% 43.30% 102.08% -25.00% 0.00% 0.00% -
  Horiz. % 1,309.09% 1,263.64% 881.82% 436.36% 581.82% 0.00% 100.00%
NAPS 0.6925 0.5201 0.5493 0.5150 0.4244 0.3255 0.2626 17.53%
  YoY % 33.15% -5.32% 6.66% 21.35% 30.38% 23.95% -
  Horiz. % 263.71% 198.06% 209.18% 196.12% 161.61% 123.95% 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 6.92 4.82 3.02 3.55 2.04 1.49 1.55 28.31%
  YoY % 43.57% 59.60% -14.93% 74.02% 36.91% -3.87% -
  Horiz. % 446.45% 310.97% 194.84% 229.03% 131.61% 96.13% 100.00%
P/EPS 105.01 66.67 32.74 136.13 33.97 58.99 42.11 16.44%
  YoY % 57.51% 103.63% -75.95% 300.74% -42.41% 40.09% -
  Horiz. % 249.37% 158.32% 77.75% 323.27% 80.67% 140.09% 100.00%
EY 0.95 1.50 3.05 0.73 2.94 1.70 2.38 -14.19%
  YoY % -36.67% -50.82% 317.81% -75.17% 72.94% -28.57% -
  Horiz. % 39.92% 63.03% 128.15% 30.67% 123.53% 71.43% 100.00%
DY 0.34 0.56 0.82 0.58 1.27 0.00 0.54 -7.42%
  YoY % -39.29% -31.71% 41.38% -54.33% 0.00% 0.00% -
  Horiz. % 62.96% 103.70% 151.85% 107.41% 235.19% 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 7.60 5.91 3.52 2.53 3.16 1.29 1.43 32.09%
  YoY % 28.60% 67.90% 39.13% -19.94% 144.96% -9.79% -
  Horiz. % 531.47% 413.29% 246.15% 176.92% 220.98% 90.21% 100.00%
P/EPS 115.37 81.84 38.26 96.86 52.72 51.14 38.90 19.85%
  YoY % 40.97% 113.90% -60.50% 83.73% 3.09% 31.47% -
  Horiz. % 296.58% 210.39% 98.35% 249.00% 135.53% 131.47% 100.00%
EY 0.87 1.22 2.61 1.03 1.90 1.96 2.57 -16.51%
  YoY % -28.69% -53.26% 153.40% -45.79% -3.06% -23.74% -
  Horiz. % 33.85% 47.47% 101.56% 40.08% 73.93% 76.26% 100.00%
DY 0.31 0.46 0.70 0.81 0.82 0.00 0.59 -10.17%
  YoY % -32.61% -34.29% -13.58% -1.22% 0.00% 0.00% -
  Horiz. % 52.54% 77.97% 118.64% 137.29% 138.98% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers