Highlights

[PMETAL] YoY Quarter Result on 2014-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -49.16%    YoY -     246.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,144,173 1,999,755 1,387,235 1,134,577 807,611 727,839 636,506 22.41%
  YoY % 7.22% 44.15% 22.27% 40.49% 10.96% 14.35% -
  Horiz. % 336.87% 314.18% 217.95% 178.25% 126.88% 114.35% 100.00%
PBT 200,697 200,469 77,899 60,759 -4,932 22,911 27,924 38.88%
  YoY % 0.11% 157.34% 28.21% 1,331.93% -121.53% -17.95% -
  Horiz. % 718.73% 717.91% 278.97% 217.59% -17.66% 82.05% 100.00%
Tax -12,023 -26,472 -33,357 -1,146 -35,259 -16,309 -415 75.16%
  YoY % 54.58% 20.64% -2,810.73% 96.75% -116.19% -3,829.88% -
  Horiz. % 2,897.11% 6,378.80% 8,037.83% 276.14% 8,496.14% 3,929.88% 100.00%
NP 188,674 173,997 44,542 59,613 -40,191 6,602 27,509 37.80%
  YoY % 8.44% 290.64% -25.28% 248.32% -708.77% -76.00% -
  Horiz. % 685.86% 632.51% 161.92% 216.70% -146.10% 24.00% 100.00%
NP to SH 150,189 131,779 38,798 42,023 -28,679 5,964 27,044 33.04%
  YoY % 13.97% 239.65% -7.67% 246.53% -580.87% -77.95% -
  Horiz. % 555.35% 487.28% 143.46% 155.39% -106.05% 22.05% 100.00%
Tax Rate 5.99 % 13.21 % 42.82 % 1.89 % - % 71.18 % 1.49 % 26.07%
  YoY % -54.66% -69.15% 2,165.61% 0.00% 0.00% 4,677.18% -
  Horiz. % 402.01% 886.58% 2,873.83% 126.85% 0.00% 4,777.18% 100.00%
Total Cost 1,955,499 1,825,758 1,342,693 1,074,964 847,802 721,237 608,997 21.44%
  YoY % 7.11% 35.98% 24.91% 26.79% 17.55% 18.43% -
  Horiz. % 321.10% 299.80% 220.48% 176.51% 139.21% 118.43% 100.00%
Net Worth 2,227,223 1,647,237 1,946,387 1,460,555 1,262,711 966,789 1,044,881 13.43%
  YoY % 35.21% -15.37% 33.26% 15.67% 30.61% -7.47% -
  Horiz. % 213.16% 157.65% 186.28% 139.78% 120.85% 92.53% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 56,624 40,505 19,463 25,623 5,091 4,833 4,390 53.08%
  YoY % 39.79% 108.11% -24.04% 403.26% 5.33% 10.11% -
  Horiz. % 1,289.77% 922.63% 443.34% 583.65% 115.97% 110.11% 100.00%
Div Payout % 37.70 % 30.74 % 50.17 % 60.98 % - % 81.05 % 16.23 % 15.07%
  YoY % 22.64% -38.73% -17.73% 0.00% 0.00% 399.38% -
  Horiz. % 232.29% 189.40% 309.12% 375.72% 0.00% 499.38% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,227,223 1,647,237 1,946,387 1,460,555 1,262,711 966,789 1,044,881 13.43%
  YoY % 35.21% -15.37% 33.26% 15.67% 30.61% -7.47% -
  Horiz. % 213.16% 157.65% 186.28% 139.78% 120.85% 92.53% 100.00%
NOSH 3,774,956 2,700,389 1,297,591 854,126 509,157 483,394 439,025 43.09%
  YoY % 39.79% 108.11% 51.92% 67.75% 5.33% 10.11% -
  Horiz. % 859.85% 615.09% 295.56% 194.55% 115.97% 110.11% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.80 % 8.70 % 3.21 % 5.25 % -4.98 % 0.91 % 4.32 % 12.58%
  YoY % 1.15% 171.03% -38.86% 205.42% -647.25% -78.94% -
  Horiz. % 203.70% 201.39% 74.31% 121.53% -115.28% 21.06% 100.00%
ROE 6.74 % 8.00 % 1.99 % 2.88 % -2.27 % 0.62 % 2.59 % 17.26%
  YoY % -15.75% 302.01% -30.90% 226.87% -466.13% -76.06% -
  Horiz. % 260.23% 308.88% 76.83% 111.20% -87.64% 23.94% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.80 74.05 106.91 132.83 158.62 150.57 144.98 -14.45%
  YoY % -23.30% -30.74% -19.51% -16.26% 5.35% 3.86% -
  Horiz. % 39.18% 51.08% 73.74% 91.62% 109.41% 103.86% 100.00%
EPS 3.98 4.88 2.99 4.92 -5.58 1.23 6.16 -7.02%
  YoY % -18.44% 63.21% -39.23% 188.17% -553.66% -80.03% -
  Horiz. % 64.61% 79.22% 48.54% 79.87% -90.58% 19.97% 100.00%
DPS 1.50 1.50 1.50 3.00 1.00 1.00 1.00 6.98%
  YoY % 0.00% 0.00% -50.00% 200.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 300.00% 100.00% 100.00% 100.00%
NAPS 0.5900 0.6100 1.5000 1.7100 2.4800 2.0000 2.3800 -20.72%
  YoY % -3.28% -59.33% -12.28% -31.05% 24.00% -15.97% -
  Horiz. % 24.79% 25.63% 63.03% 71.85% 104.20% 84.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.10 49.52 34.35 28.10 20.00 18.02 15.76 22.42%
  YoY % 7.23% 44.16% 22.24% 40.50% 10.99% 14.34% -
  Horiz. % 336.93% 314.21% 217.96% 178.30% 126.90% 114.34% 100.00%
EPS 3.72 3.26 0.96 1.04 -0.71 0.15 0.67 33.03%
  YoY % 14.11% 239.58% -7.69% 246.48% -573.33% -77.61% -
  Horiz. % 555.22% 486.57% 143.28% 155.22% -105.97% 22.39% 100.00%
DPS 1.40 1.00 0.48 0.63 0.13 0.12 0.11 52.74%
  YoY % 40.00% 108.33% -23.81% 384.62% 8.33% 9.09% -
  Horiz. % 1,272.73% 909.09% 436.36% 572.73% 118.18% 109.09% 100.00%
NAPS 0.5516 0.4079 0.4820 0.3617 0.3127 0.2394 0.2588 13.43%
  YoY % 35.23% -15.37% 33.26% 15.67% 30.62% -7.50% -
  Horiz. % 213.14% 157.61% 186.24% 139.76% 120.83% 92.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.3900 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 -
P/RPS 9.49 2.15 1.95 1.95 1.46 1.27 1.21 40.91%
  YoY % 341.40% 10.26% 0.00% 33.56% 14.96% 4.96% -
  Horiz. % 784.30% 177.69% 161.16% 161.16% 120.66% 104.96% 100.00%
P/EPS 135.48 32.58 69.90 52.64 -41.19 154.81 28.57 29.59%
  YoY % 315.84% -53.39% 32.79% 227.80% -126.61% 441.86% -
  Horiz. % 474.20% 114.04% 244.66% 184.25% -144.17% 541.86% 100.00%
EY 0.74 3.07 1.43 1.90 -2.43 0.65 3.50 -22.80%
  YoY % -75.90% 114.69% -24.74% 178.19% -473.85% -81.43% -
  Horiz. % 21.14% 87.71% 40.86% 54.29% -69.43% 18.57% 100.00%
DY 0.28 0.94 0.72 1.16 0.43 0.52 0.57 -11.16%
  YoY % -70.21% 30.56% -37.93% 169.77% -17.31% -8.77% -
  Horiz. % 49.12% 164.91% 126.32% 203.51% 75.44% 91.23% 100.00%
P/NAPS 9.14 2.61 1.39 1.51 0.94 0.96 0.74 51.98%
  YoY % 250.19% 87.77% -7.95% 60.64% -2.08% 29.73% -
  Horiz. % 1,235.14% 352.70% 187.84% 204.05% 127.03% 129.73% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 5.7800 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 -
P/RPS 10.18 3.17 2.01 2.21 1.45 1.17 1.32 40.52%
  YoY % 221.14% 57.71% -9.05% 52.41% 23.93% -11.36% -
  Horiz. % 771.21% 240.15% 152.27% 167.42% 109.85% 88.64% 100.00%
P/EPS 145.28 48.16 71.91 59.55 -40.83 142.65 31.17 29.21%
  YoY % 201.66% -33.03% 20.76% 245.85% -128.62% 357.65% -
  Horiz. % 466.09% 154.51% 230.70% 191.05% -130.99% 457.65% 100.00%
EY 0.69 2.08 1.39 1.68 -2.45 0.70 3.21 -22.58%
  YoY % -66.83% 49.64% -17.26% 168.57% -450.00% -78.19% -
  Horiz. % 21.50% 64.80% 43.30% 52.34% -76.32% 21.81% 100.00%
DY 0.26 0.64 0.70 1.02 0.43 0.57 0.52 -10.90%
  YoY % -59.38% -8.57% -31.37% 137.21% -24.56% 9.62% -
  Horiz. % 50.00% 123.08% 134.62% 196.15% 82.69% 109.62% 100.00%
P/NAPS 9.80 3.85 1.43 1.71 0.93 0.88 0.81 51.46%
  YoY % 154.55% 169.23% -16.37% 83.87% 5.68% 8.64% -
  Horiz. % 1,209.88% 475.31% 176.54% 211.11% 114.81% 108.64% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers