Highlights

[PMETAL] YoY Quarter Result on 2017-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -2.72%    YoY -     13.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,245,729 2,144,173 1,999,755 1,387,235 1,134,577 807,611 727,839 20.65%
  YoY % 4.74% 7.22% 44.15% 22.27% 40.49% 10.96% -
  Horiz. % 308.55% 294.59% 274.75% 190.60% 155.88% 110.96% 100.00%
PBT 201,930 200,697 200,469 77,899 60,759 -4,932 22,911 43.70%
  YoY % 0.61% 0.11% 157.34% 28.21% 1,331.93% -121.53% -
  Horiz. % 881.37% 875.99% 874.99% 340.01% 265.20% -21.53% 100.00%
Tax -16,684 -12,023 -26,472 -33,357 -1,146 -35,259 -16,309 0.38%
  YoY % -38.77% 54.58% 20.64% -2,810.73% 96.75% -116.19% -
  Horiz. % 102.30% 73.72% 162.32% 204.53% 7.03% 216.19% 100.00%
NP 185,246 188,674 173,997 44,542 59,613 -40,191 6,602 74.28%
  YoY % -1.82% 8.44% 290.64% -25.28% 248.32% -708.77% -
  Horiz. % 2,805.91% 2,857.83% 2,635.52% 674.67% 902.95% -608.77% 100.00%
NP to SH 156,407 150,189 131,779 38,798 42,023 -28,679 5,964 72.32%
  YoY % 4.14% 13.97% 239.65% -7.67% 246.53% -580.87% -
  Horiz. % 2,622.52% 2,518.26% 2,209.57% 650.54% 704.61% -480.87% 100.00%
Tax Rate 8.26 % 5.99 % 13.21 % 42.82 % 1.89 % - % 71.18 % -30.15%
  YoY % 37.90% -54.66% -69.15% 2,165.61% 0.00% 0.00% -
  Horiz. % 11.60% 8.42% 18.56% 60.16% 2.66% 0.00% 100.00%
Total Cost 2,060,483 1,955,499 1,825,758 1,342,693 1,074,964 847,802 721,237 19.11%
  YoY % 5.37% 7.11% 35.98% 24.91% 26.79% 17.55% -
  Horiz. % 285.69% 271.13% 253.14% 186.17% 149.04% 117.55% 100.00%
Net Worth 3,237,204 2,227,223 1,647,237 1,946,387 1,460,555 1,262,711 966,789 22.30%
  YoY % 45.35% 35.21% -15.37% 33.26% 15.67% 30.61% -
  Horiz. % 334.84% 230.37% 170.38% 201.32% 151.07% 130.61% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 59,217 56,624 40,505 19,463 25,623 5,091 4,833 51.80%
  YoY % 4.58% 39.79% 108.11% -24.04% 403.26% 5.33% -
  Horiz. % 1,225.03% 1,171.39% 837.95% 402.65% 530.08% 105.33% 100.00%
Div Payout % 37.86 % 37.70 % 30.74 % 50.17 % 60.98 % - % 81.05 % -11.91%
  YoY % 0.42% 22.64% -38.73% -17.73% 0.00% 0.00% -
  Horiz. % 46.71% 46.51% 37.93% 61.90% 75.24% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,237,204 2,227,223 1,647,237 1,946,387 1,460,555 1,262,711 966,789 22.30%
  YoY % 45.35% 35.21% -15.37% 33.26% 15.67% 30.61% -
  Horiz. % 334.84% 230.37% 170.38% 201.32% 151.07% 130.61% 100.00%
NOSH 3,947,810 3,774,956 2,700,389 1,297,591 854,126 509,157 483,394 41.89%
  YoY % 4.58% 39.79% 108.11% 51.92% 67.75% 5.33% -
  Horiz. % 816.68% 780.93% 558.63% 268.43% 176.69% 105.33% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.25 % 8.80 % 8.70 % 3.21 % 5.25 % -4.98 % 0.91 % 44.38%
  YoY % -6.25% 1.15% 171.03% -38.86% 205.42% -647.25% -
  Horiz. % 906.59% 967.03% 956.04% 352.75% 576.92% -547.25% 100.00%
ROE 4.83 % 6.74 % 8.00 % 1.99 % 2.88 % -2.27 % 0.62 % 40.77%
  YoY % -28.34% -15.75% 302.01% -30.90% 226.87% -466.13% -
  Horiz. % 779.03% 1,087.10% 1,290.32% 320.97% 464.52% -366.13% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 56.89 56.80 74.05 106.91 132.83 158.62 150.57 -14.97%
  YoY % 0.16% -23.30% -30.74% -19.51% -16.26% 5.35% -
  Horiz. % 37.78% 37.72% 49.18% 71.00% 88.22% 105.35% 100.00%
EPS 3.96 3.98 4.88 2.99 4.92 -5.58 1.23 21.50%
  YoY % -0.50% -18.44% 63.21% -39.23% 188.17% -553.66% -
  Horiz. % 321.95% 323.58% 396.75% 243.09% 400.00% -453.66% 100.00%
DPS 1.50 1.50 1.50 1.50 3.00 1.00 1.00 6.99%
  YoY % 0.00% 0.00% 0.00% -50.00% 200.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 300.00% 100.00% 100.00%
NAPS 0.8200 0.5900 0.6100 1.5000 1.7100 2.4800 2.0000 -13.80%
  YoY % 38.98% -3.28% -59.33% -12.28% -31.05% 24.00% -
  Horiz. % 41.00% 29.50% 30.50% 75.00% 85.50% 124.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.61 53.10 49.52 34.35 28.10 20.00 18.02 20.65%
  YoY % 4.73% 7.23% 44.16% 22.24% 40.50% 10.99% -
  Horiz. % 308.60% 294.67% 274.81% 190.62% 155.94% 110.99% 100.00%
EPS 3.87 3.72 3.26 0.96 1.04 -0.71 0.15 71.86%
  YoY % 4.03% 14.11% 239.58% -7.69% 246.48% -573.33% -
  Horiz. % 2,580.00% 2,480.00% 2,173.33% 640.00% 693.33% -473.33% 100.00%
DPS 1.47 1.40 1.00 0.48 0.63 0.13 0.12 51.80%
  YoY % 5.00% 40.00% 108.33% -23.81% 384.62% 8.33% -
  Horiz. % 1,225.00% 1,166.67% 833.33% 400.00% 525.00% 108.33% 100.00%
NAPS 0.8017 0.5516 0.4079 0.4820 0.3617 0.3127 0.2394 22.30%
  YoY % 45.34% 35.23% -15.37% 33.26% 15.67% 30.62% -
  Horiz. % 334.88% 230.41% 170.38% 201.34% 151.09% 130.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.8300 5.3900 1.5900 2.0900 2.5900 2.3200 1.9100 -
P/RPS 8.49 9.49 2.15 1.95 1.95 1.46 1.27 37.23%
  YoY % -10.54% 341.40% 10.26% 0.00% 33.56% 14.96% -
  Horiz. % 668.50% 747.24% 169.29% 153.54% 153.54% 114.96% 100.00%
P/EPS 121.91 135.48 32.58 69.90 52.64 -41.19 154.81 -3.90%
  YoY % -10.02% 315.84% -53.39% 32.79% 227.80% -126.61% -
  Horiz. % 78.75% 87.51% 21.05% 45.15% 34.00% -26.61% 100.00%
EY 0.82 0.74 3.07 1.43 1.90 -2.43 0.65 3.95%
  YoY % 10.81% -75.90% 114.69% -24.74% 178.19% -473.85% -
  Horiz. % 126.15% 113.85% 472.31% 220.00% 292.31% -373.85% 100.00%
DY 0.31 0.28 0.94 0.72 1.16 0.43 0.52 -8.26%
  YoY % 10.71% -70.21% 30.56% -37.93% 169.77% -17.31% -
  Horiz. % 59.62% 53.85% 180.77% 138.46% 223.08% 82.69% 100.00%
P/NAPS 5.89 9.14 2.61 1.39 1.51 0.94 0.96 35.28%
  YoY % -35.56% 250.19% 87.77% -7.95% 60.64% -2.08% -
  Horiz. % 613.54% 952.08% 271.88% 144.79% 157.29% 97.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 -
Price 4.1500 5.7800 2.3500 2.1500 2.9300 2.3000 1.7600 -
P/RPS 7.30 10.18 3.17 2.01 2.21 1.45 1.17 35.66%
  YoY % -28.29% 221.14% 57.71% -9.05% 52.41% 23.93% -
  Horiz. % 623.93% 870.09% 270.94% 171.79% 188.89% 123.93% 100.00%
P/EPS 104.75 145.28 48.16 71.91 59.55 -40.83 142.65 -5.01%
  YoY % -27.90% 201.66% -33.03% 20.76% 245.85% -128.62% -
  Horiz. % 73.43% 101.84% 33.76% 50.41% 41.75% -28.62% 100.00%
EY 0.95 0.69 2.08 1.39 1.68 -2.45 0.70 5.22%
  YoY % 37.68% -66.83% 49.64% -17.26% 168.57% -450.00% -
  Horiz. % 135.71% 98.57% 297.14% 198.57% 240.00% -350.00% 100.00%
DY 0.36 0.26 0.64 0.70 1.02 0.43 0.57 -7.37%
  YoY % 38.46% -59.38% -8.57% -31.37% 137.21% -24.56% -
  Horiz. % 63.16% 45.61% 112.28% 122.81% 178.95% 75.44% 100.00%
P/NAPS 5.06 9.80 3.85 1.43 1.71 0.93 0.88 33.83%
  YoY % -48.37% 154.55% 169.23% -16.37% 83.87% 5.68% -
  Horiz. % 575.00% 1,113.64% 437.50% 162.50% 194.32% 105.68% 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.
 


 

214  269  539  1289 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.45+0.005 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.42+0.06 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers