Highlights

[PMETAL] YoY 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 -     2.81%    YoY -     25.47%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,373,867 2,128,612 1,739,188 1,016,321 1,028,700 794,460 609,135 25.43%
  YoY % 11.52% 22.39% 71.13% -1.20% 29.48% 30.42% -
  Horiz. % 389.71% 349.45% 285.52% 166.85% 168.88% 130.42% 100.00%
PBT 241,157 210,133 152,540 42,292 116,255 48,368 20,489 50.79%
  YoY % 14.76% 37.76% 260.68% -63.62% 140.36% 136.07% -
  Horiz. % 1,177.01% 1,025.59% 744.50% 206.41% 567.40% 236.07% 100.00%
Tax -32,918 -19,345 -11,698 -12,245 -10,343 -46,501 147,655 -
  YoY % -70.16% -65.37% 4.47% -18.39% 77.76% -131.49% -
  Horiz. % -22.29% -13.10% -7.92% -8.29% -7.00% -31.49% 100.00%
NP 208,239 190,788 140,842 30,047 105,912 1,867 168,144 3.63%
  YoY % 9.15% 35.46% 368.74% -71.63% 5,572.84% -98.89% -
  Horiz. % 123.85% 113.47% 83.76% 17.87% 62.99% 1.11% 100.00%
NP to SH 162,493 154,383 123,042 29,508 82,653 -1,649 136,093 3.00%
  YoY % 5.25% 25.47% 316.98% -64.30% 5,112.31% -101.21% -
  Horiz. % 119.40% 113.44% 90.41% 21.68% 60.73% -1.21% 100.00%
Tax Rate 13.65 % 9.21 % 7.67 % 28.95 % 8.90 % 96.14 % -720.65 % -
  YoY % 48.21% 20.08% -73.51% 225.28% -90.74% 113.34% -
  Horiz. % -1.89% -1.28% -1.06% -4.02% -1.23% -13.34% 100.00%
Total Cost 2,165,628 1,937,824 1,598,346 986,274 922,788 792,593 440,991 30.36%
  YoY % 11.76% 21.24% 62.06% 6.88% 16.43% 79.73% -
  Horiz. % 491.08% 439.42% 362.44% 223.65% 209.25% 179.73% 100.00%
Net Worth 2,925,984 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 16.23%
  YoY % 66.95% -22.88% 22.26% 3.11% 36.66% 11.22% -
  Horiz. % 246.68% 147.76% 191.61% 156.72% 151.99% 111.22% 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 78,026 55,935 13,061 19,498 15,813 5,153 4,459 61.09%
  YoY % 39.49% 328.24% -33.01% 23.30% 206.88% 15.56% -
  Horiz. % 1,749.80% 1,254.41% 292.92% 437.27% 354.64% 115.56% 100.00%
Div Payout % 48.02 % 36.23 % 10.62 % 66.08 % 19.13 % - % 3.28 % 56.38%
  YoY % 32.54% 241.15% -83.93% 245.43% 0.00% 0.00% -
  Horiz. % 1,464.02% 1,104.57% 323.78% 2,014.63% 583.23% 0.00% 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 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 16.23%
  YoY % 66.95% -22.88% 22.26% 3.11% 36.66% 11.22% -
  Horiz. % 246.68% 147.76% 191.61% 156.72% 151.99% 111.22% 100.00%
NOSH 3,901,312 3,729,058 1,306,178 1,299,911 527,123 515,312 445,914 43.52%
  YoY % 4.62% 185.49% 0.48% 146.60% 2.29% 15.56% -
  Horiz. % 874.90% 836.27% 292.92% 291.52% 118.21% 115.56% 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 8.77 % 8.96 % 8.10 % 2.96 % 10.30 % 0.24 % 27.60 % -17.39%
  YoY % -2.12% 10.62% 173.65% -71.26% 4,191.67% -99.13% -
  Horiz. % 31.78% 32.46% 29.35% 10.72% 37.32% 0.87% 100.00%
ROE 5.55 % 8.81 % 5.41 % 1.59 % 4.58 % -0.13 % 11.47 % -11.39%
  YoY % -37.00% 62.85% 240.25% -65.28% 3,623.08% -101.13% -
  Horiz. % 48.39% 76.81% 47.17% 13.86% 39.93% -1.13% 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 60.85 57.08 133.15 78.18 195.15 154.17 136.60 -12.60%
  YoY % 6.60% -57.13% 70.31% -59.94% 26.58% 12.86% -
  Horiz. % 44.55% 41.79% 97.47% 57.23% 142.86% 112.86% 100.00%
EPS 4.17 4.14 9.42 2.27 15.68 -0.32 30.52 -28.22%
  YoY % 0.72% -56.05% 314.98% -85.52% 5,000.00% -101.05% -
  Horiz. % 13.66% 13.56% 30.87% 7.44% 51.38% -1.05% 100.00%
DPS 2.00 1.50 1.00 1.50 3.00 1.00 1.00 12.24%
  YoY % 33.33% 50.00% -33.33% -50.00% 200.00% 0.00% -
  Horiz. % 200.00% 150.00% 100.00% 150.00% 300.00% 100.00% 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 - 4,038,109
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.79 52.71 43.07 25.17 25.47 19.67 15.08 25.44%
  YoY % 11.53% 22.38% 71.12% -1.18% 29.49% 30.44% -
  Horiz. % 389.85% 349.54% 285.61% 166.91% 168.90% 130.44% 100.00%
EPS 4.02 3.82 3.05 0.73 2.05 -0.04 3.37 2.98%
  YoY % 5.24% 25.25% 317.81% -64.39% 5,225.00% -101.19% -
  Horiz. % 119.29% 113.35% 90.50% 21.66% 60.83% -1.19% 100.00%
DPS 1.93 1.39 0.32 0.48 0.39 0.13 0.11 61.16%
  YoY % 38.85% 334.37% -33.33% 23.08% 200.00% 18.18% -
  Horiz. % 1,754.55% 1,263.64% 290.91% 436.36% 354.55% 118.18% 100.00%
NAPS 0.7246 0.4340 0.5628 0.4603 0.4464 0.3267 0.2937 16.23%
  YoY % 66.96% -22.89% 22.27% 3.11% 36.64% 11.24% -
  Horiz. % 246.71% 147.77% 191.62% 156.72% 151.99% 111.24% 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 7.99 6.60 3.22 2.63 3.20 1.43 1.20 37.14%
  YoY % 21.06% 104.97% 22.43% -17.81% 123.78% 19.17% -
  Horiz. % 665.83% 550.00% 268.33% 219.17% 266.67% 119.17% 100.00%
P/EPS 116.68 91.06 45.54 90.75 39.86 -690.63 5.37 67.01%
  YoY % 28.14% 99.96% -49.82% 127.67% 105.77% -12,960.89% -
  Horiz. % 2,172.81% 1,695.72% 848.04% 1,689.94% 742.27% -12,860.89% 100.00%
EY 0.86 1.10 2.20 1.10 2.51 -0.14 18.61 -40.08%
  YoY % -21.82% -50.00% 100.00% -56.18% 1,892.86% -100.75% -
  Horiz. % 4.62% 5.91% 11.82% 5.91% 13.49% -0.75% 100.00%
DY 0.41 0.40 0.23 0.73 0.48 0.45 0.61 -6.40%
  YoY % 2.50% 73.91% -68.49% 52.08% 6.67% -26.23% -
  Horiz. % 67.21% 65.57% 37.70% 119.67% 78.69% 73.77% 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 8.05 8.32 3.27 2.70 3.51 1.53 1.28 35.84%
  YoY % -3.25% 154.43% 21.11% -23.08% 129.41% 19.53% -
  Horiz. % 628.91% 650.00% 255.47% 210.94% 274.22% 119.53% 100.00%
P/EPS 117.64 114.73 46.18 92.95 43.69 -737.50 5.73 65.44%
  YoY % 2.54% 148.44% -50.32% 112.75% 105.92% -12,970.85% -
  Horiz. % 2,053.05% 2,002.27% 805.93% 1,622.16% 762.48% -12,870.86% 100.00%
EY 0.85 0.87 2.17 1.08 2.29 -0.14 17.44 -39.55%
  YoY % -2.30% -59.91% 100.93% -52.84% 1,735.71% -100.80% -
  Horiz. % 4.87% 4.99% 12.44% 6.19% 13.13% -0.80% 100.00%
DY 0.41 0.32 0.23 0.71 0.44 0.42 0.57 -5.34%
  YoY % 28.13% 39.13% -67.61% 61.36% 4.76% -26.32% -
  Horiz. % 71.93% 56.14% 40.35% 124.56% 77.19% 73.68% 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.
 


 

279  252  598  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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