Highlights

[PMETAL] YoY Quarter Result on 2018-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     1.18%    YoY -     5.25%
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 - 4,022,069
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.02 52.92 43.24 25.27 25.58 19.75 15.14 25.44%
  YoY % 11.53% 22.39% 71.11% -1.21% 29.52% 30.45% -
  Horiz. % 389.83% 349.54% 285.60% 166.91% 168.96% 130.45% 100.00%
EPS 4.04 3.84 3.06 0.73 2.05 -0.04 3.38 3.02%
  YoY % 5.21% 25.49% 319.18% -64.39% 5,225.00% -101.18% -
  Horiz. % 119.53% 113.61% 90.53% 21.60% 60.65% -1.18% 100.00%
DPS 1.94 1.39 0.32 0.48 0.39 0.13 0.11 61.30%
  YoY % 39.57% 334.37% -33.33% 23.08% 200.00% 18.18% -
  Horiz. % 1,763.64% 1,263.64% 290.91% 436.36% 354.55% 118.18% 100.00%
NAPS 0.7275 0.4358 0.5651 0.4622 0.4482 0.3280 0.2949 16.23%
  YoY % 66.93% -22.88% 22.26% 3.12% 36.65% 11.22% -
  Horiz. % 246.69% 147.78% 191.62% 156.73% 151.98% 111.22% 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.
 


 

207  313  520  1169 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895-0.075 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.395-0.085 
 GADANG 0.92-0.025 
 VELESTO 0.315+0.01 
 WCT-WE 0.17-0.01 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
Partners & Brokers