Highlights

[PMETAL] YoY Quarter Result on 2014-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     37.70%    YoY -     5,112.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,128,612 1,739,188 1,016,321 1,028,700 794,460 609,135 581,668 24.11%
  YoY % 22.39% 71.13% -1.20% 29.48% 30.42% 4.72% -
  Horiz. % 365.95% 299.00% 174.73% 176.85% 136.58% 104.72% 100.00%
PBT 210,133 152,540 42,292 116,255 48,368 20,489 30,068 38.23%
  YoY % 37.76% 260.68% -63.62% 140.36% 136.07% -31.86% -
  Horiz. % 698.86% 507.32% 140.65% 386.64% 160.86% 68.14% 100.00%
Tax -19,345 -11,698 -12,245 -10,343 -46,501 147,655 -6,527 19.83%
  YoY % -65.37% 4.47% -18.39% 77.76% -131.49% 2,362.22% -
  Horiz. % 296.38% 179.22% 187.61% 158.46% 712.44% -2,262.22% 100.00%
NP 190,788 140,842 30,047 105,912 1,867 168,144 23,541 41.68%
  YoY % 35.46% 368.74% -71.63% 5,572.84% -98.89% 614.26% -
  Horiz. % 810.45% 598.28% 127.64% 449.90% 7.93% 714.26% 100.00%
NP to SH 154,383 123,042 29,508 82,653 -1,649 136,093 20,132 40.38%
  YoY % 25.47% 316.98% -64.30% 5,112.31% -101.21% 576.00% -
  Horiz. % 766.85% 611.18% 146.57% 410.56% -8.19% 676.00% 100.00%
Tax Rate 9.21 % 7.67 % 28.95 % 8.90 % 96.14 % -720.65 % 21.71 % -13.31%
  YoY % 20.08% -73.51% 225.28% -90.74% 113.34% -3,419.44% -
  Horiz. % 42.42% 35.33% 133.35% 40.99% 442.84% -3,319.44% 100.00%
Total Cost 1,937,824 1,598,346 986,274 922,788 792,593 440,991 558,127 23.03%
  YoY % 21.24% 62.06% 6.88% 16.43% 79.73% -20.99% -
  Horiz. % 347.20% 286.38% 176.71% 165.34% 142.01% 79.01% 100.00%
Net Worth 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 9.59%
  YoY % -22.88% 22.26% 3.11% 36.66% 11.22% 17.32% -
  Horiz. % 173.36% 224.80% 183.87% 178.32% 130.49% 117.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 55,935 13,061 19,498 15,813 5,153 4,459 - -
  YoY % 328.24% -33.01% 23.30% 206.88% 15.56% 0.00% -
  Horiz. % 1,254.41% 292.92% 437.27% 354.64% 115.56% 100.00% -
Div Payout % 36.23 % 10.62 % 66.08 % 19.13 % - % 3.28 % - % -
  YoY % 241.15% -83.93% 245.43% 0.00% 0.00% 0.00% -
  Horiz. % 1,104.57% 323.78% 2,014.63% 583.23% 0.00% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 9.59%
  YoY % -22.88% 22.26% 3.11% 36.66% 11.22% 17.32% -
  Horiz. % 173.36% 224.80% 183.87% 178.32% 130.49% 117.32% 100.00%
NOSH 3,729,058 1,306,178 1,299,911 527,123 515,312 445,914 439,563 42.76%
  YoY % 185.49% 0.48% 146.60% 2.29% 15.56% 1.44% -
  Horiz. % 848.36% 297.15% 295.73% 119.92% 117.23% 101.44% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.96 % 8.10 % 2.96 % 10.30 % 0.24 % 27.60 % 4.05 % 14.14%
  YoY % 10.62% 173.65% -71.26% 4,191.67% -99.13% 581.48% -
  Horiz. % 221.23% 200.00% 73.09% 254.32% 5.93% 681.48% 100.00%
ROE 8.81 % 5.41 % 1.59 % 4.58 % -0.13 % 11.47 % 1.99 % 28.11%
  YoY % 62.85% 240.25% -65.28% 3,623.08% -101.13% 476.38% -
  Horiz. % 442.71% 271.86% 79.90% 230.15% -6.53% 576.38% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.08 133.15 78.18 195.15 154.17 136.60 132.33 -13.07%
  YoY % -57.13% 70.31% -59.94% 26.58% 12.86% 3.23% -
  Horiz. % 43.13% 100.62% 59.08% 147.47% 116.50% 103.23% 100.00%
EPS 4.14 9.42 2.27 15.68 -0.32 30.52 4.58 -1.67%
  YoY % -56.05% 314.98% -85.52% 5,000.00% -101.05% 566.38% -
  Horiz. % 90.39% 205.68% 49.56% 342.36% -6.99% 666.38% 100.00%
DPS 1.50 1.00 1.50 3.00 1.00 1.00 0.00 -
  YoY % 50.00% -33.33% -50.00% 200.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 150.00% 300.00% 100.00% 100.00% -
NAPS 0.4700 1.7400 1.4300 3.4200 2.5600 2.6600 2.3000 -23.23%
  YoY % -72.99% 21.68% -58.19% 33.59% -3.76% 15.65% -
  Horiz. % 20.43% 75.65% 62.17% 148.70% 111.30% 115.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,022,069
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 52.92 43.24 25.27 25.58 19.75 15.14 14.46 24.11%
  YoY % 22.39% 71.11% -1.21% 29.52% 30.45% 4.70% -
  Horiz. % 365.98% 299.03% 174.76% 176.90% 136.58% 104.70% 100.00%
EPS 3.84 3.06 0.73 2.05 -0.04 3.38 0.50 40.42%
  YoY % 25.49% 319.18% -64.39% 5,225.00% -101.18% 576.00% -
  Horiz. % 768.00% 612.00% 146.00% 410.00% -8.00% 676.00% 100.00%
DPS 1.39 0.32 0.48 0.39 0.13 0.11 0.00 -
  YoY % 334.37% -33.33% 23.08% 200.00% 18.18% 0.00% -
  Horiz. % 1,263.64% 290.91% 436.36% 354.55% 118.18% 100.00% -
NAPS 0.4358 0.5651 0.4622 0.4482 0.3280 0.2949 0.2514 9.59%
  YoY % -22.88% 22.26% 3.12% 36.65% 11.22% 17.30% -
  Horiz. % 173.35% 224.78% 183.85% 178.28% 130.47% 117.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.7700 4.2900 2.0600 6.2500 2.2100 1.6400 1.5500 -
P/RPS 6.60 3.22 2.63 3.20 1.43 1.20 1.17 33.39%
  YoY % 104.97% 22.43% -17.81% 123.78% 19.17% 2.56% -
  Horiz. % 564.10% 275.21% 224.79% 273.50% 122.22% 102.56% 100.00%
P/EPS 91.06 45.54 90.75 39.86 -690.63 5.37 33.84 17.92%
  YoY % 99.96% -49.82% 127.67% 105.77% -12,960.89% -84.13% -
  Horiz. % 269.09% 134.57% 268.17% 117.79% -2,040.87% 15.87% 100.00%
EY 1.10 2.20 1.10 2.51 -0.14 18.61 2.95 -15.15%
  YoY % -50.00% 100.00% -56.18% 1,892.86% -100.75% 530.85% -
  Horiz. % 37.29% 74.58% 37.29% 85.08% -4.75% 630.85% 100.00%
DY 0.40 0.23 0.73 0.48 0.45 0.61 0.00 -
  YoY % 73.91% -68.49% 52.08% 6.67% -26.23% 0.00% -
  Horiz. % 65.57% 37.70% 119.67% 78.69% 73.77% 100.00% -
P/NAPS 8.02 2.47 1.44 1.83 0.86 0.62 0.67 51.19%
  YoY % 224.70% 71.53% -21.31% 112.79% 38.71% -7.46% -
  Horiz. % 1,197.02% 368.66% 214.93% 273.13% 128.36% 92.54% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 -
Price 4.7500 4.3500 2.1100 6.8500 2.3600 1.7500 1.7300 -
P/RPS 8.32 3.27 2.70 3.51 1.53 1.28 1.31 36.05%
  YoY % 154.43% 21.11% -23.08% 129.41% 19.53% -2.29% -
  Horiz. % 635.11% 249.62% 206.11% 267.94% 116.79% 97.71% 100.00%
P/EPS 114.73 46.18 92.95 43.69 -737.50 5.73 37.77 20.32%
  YoY % 148.44% -50.32% 112.75% 105.92% -12,970.85% -84.83% -
  Horiz. % 303.76% 122.27% 246.09% 115.67% -1,952.61% 15.17% 100.00%
EY 0.87 2.17 1.08 2.29 -0.14 17.44 2.65 -16.93%
  YoY % -59.91% 100.93% -52.84% 1,735.71% -100.80% 558.11% -
  Horiz. % 32.83% 81.89% 40.75% 86.42% -5.28% 658.11% 100.00%
DY 0.32 0.23 0.71 0.44 0.42 0.57 0.00 -
  YoY % 39.13% -67.61% 61.36% 4.76% -26.32% 0.00% -
  Horiz. % 56.14% 40.35% 124.56% 77.19% 73.68% 100.00% -
P/NAPS 10.11 2.50 1.48 2.00 0.92 0.66 0.75 54.21%
  YoY % 304.40% 68.92% -26.00% 117.39% 39.39% -12.00% -
  Horiz. % 1,348.00% 333.33% 197.33% 266.67% 122.67% 88.00% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers