Highlights

[PMETAL] YoY Quarter Result on 2015-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 06-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     2.65%    YoY -     53.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,125,436 1,934,224 1,289,985 1,055,860 897,105 724,243 525,061 26.23%
  YoY % 9.89% 49.94% 22.17% 17.70% 23.87% 37.94% -
  Horiz. % 404.80% 368.38% 245.68% 201.09% 170.86% 137.94% 100.00%
PBT 210,239 199,330 137,237 70,157 36,389 35,320 32,766 36.30%
  YoY % 5.47% 45.25% 95.61% 92.80% 3.03% 7.79% -
  Horiz. % 641.64% 608.34% 418.84% 214.12% 111.06% 107.79% 100.00%
Tax -17,675 -14,168 -14,055 -12,946 -8,956 -8,242 -6,599 17.84%
  YoY % -24.75% -0.80% -8.57% -44.55% -8.66% -24.90% -
  Horiz. % 267.84% 214.70% 212.99% 196.18% 135.72% 124.90% 100.00%
NP 192,564 185,162 123,182 57,211 27,433 27,078 26,167 39.45%
  YoY % 4.00% 50.32% 115.31% 108.55% 1.31% 3.48% -
  Horiz. % 735.90% 707.62% 470.75% 218.64% 104.84% 103.48% 100.00%
NP to SH 150,477 148,049 94,558 43,137 28,031 25,246 22,613 37.13%
  YoY % 1.64% 56.57% 119.20% 53.89% 11.03% 11.64% -
  Horiz. % 665.44% 654.71% 418.16% 190.76% 123.96% 111.64% 100.00%
Tax Rate 8.41 % 7.11 % 10.24 % 18.45 % 24.61 % 23.34 % 20.14 % -13.54%
  YoY % 18.28% -30.57% -44.50% -25.03% 5.44% 15.89% -
  Horiz. % 41.76% 35.30% 50.84% 91.61% 122.19% 115.89% 100.00%
Total Cost 1,932,872 1,749,062 1,166,803 998,649 869,672 697,165 498,894 25.31%
  YoY % 10.51% 49.90% 16.84% 14.83% 24.74% 39.74% -
  Horiz. % 387.43% 350.59% 233.88% 200.17% 174.32% 139.74% 100.00%
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 57,901 55,657 38,966 36,148 25,575 - - -
  YoY % 4.03% 42.84% 7.80% 41.34% 0.00% 0.00% -
  Horiz. % 226.39% 217.62% 152.36% 141.34% 100.00% - -
Div Payout % 38.48 % 37.59 % 41.21 % 83.80 % 91.24 % - % - % -
  YoY % 2.37% -8.78% -50.82% -8.15% 0.00% 0.00% -
  Horiz. % 42.17% 41.20% 45.17% 91.85% 100.00% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
NOSH 3,860,132 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 43.59%
  YoY % 4.03% 185.67% 7.80% 135.56% 0.70% 15.46% -
  Horiz. % 877.42% 843.41% 295.24% 273.89% 116.27% 115.46% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.06 % 9.57 % 9.55 % 5.42 % 3.06 % 3.74 % 4.98 % 10.48%
  YoY % -5.33% 0.21% 76.20% 77.12% -18.18% -24.90% -
  Horiz. % 181.93% 192.17% 191.77% 108.84% 61.45% 75.10% 100.00%
ROE 4.93 % 7.25 % 4.39 % 2.24 % 2.19 % 1.97 % 2.18 % 14.56%
  YoY % -32.00% 65.15% 95.98% 2.28% 11.17% -9.63% -
  Horiz. % 226.15% 332.57% 201.38% 102.75% 100.46% 90.37% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.06 52.13 99.32 87.63 175.38 142.58 119.35 -12.09%
  YoY % 5.62% -47.51% 13.34% -50.03% 23.00% 19.46% -
  Horiz. % 46.13% 43.68% 83.22% 73.42% 146.95% 119.46% 100.00%
EPS 3.90 3.99 7.28 3.58 5.48 4.97 5.14 -4.50%
  YoY % -2.26% -45.19% 103.35% -34.67% 10.26% -3.31% -
  Horiz. % 75.88% 77.63% 141.63% 69.65% 106.61% 96.69% 100.00%
DPS 1.50 1.50 3.00 3.00 5.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 30.00% 30.00% 60.00% 60.00% 100.00% - -
NAPS 0.7900 0.5500 1.6600 1.6000 2.5000 2.5200 2.3600 -16.67%
  YoY % 43.64% -66.87% 3.75% -36.00% -0.79% 6.78% -
  Horiz. % 33.47% 23.31% 70.34% 67.80% 105.93% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.63 47.90 31.95 26.15 22.22 17.94 13.00 26.23%
  YoY % 9.87% 49.92% 22.18% 17.69% 23.86% 38.00% -
  Horiz. % 404.85% 368.46% 245.77% 201.15% 170.92% 138.00% 100.00%
EPS 3.73 3.67 2.34 1.07 0.69 0.63 0.56 37.15%
  YoY % 1.63% 56.84% 118.69% 55.07% 9.52% 12.50% -
  Horiz. % 666.07% 655.36% 417.86% 191.07% 123.21% 112.50% 100.00%
DPS 1.43 1.38 0.96 0.90 0.63 0.00 0.00 -
  YoY % 3.62% 43.75% 6.67% 42.86% 0.00% 0.00% -
  Horiz. % 226.98% 219.05% 152.38% 142.86% 100.00% - -
NAPS 0.7552 0.5054 0.5339 0.4774 0.3167 0.3170 0.2571 19.66%
  YoY % 49.43% -5.34% 11.83% 50.74% -0.09% 23.30% -
  Horiz. % 293.74% 196.58% 207.66% 185.69% 123.18% 123.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.3200 2.6500 2.6500 3.3100 2.2600 1.7600 2.0600 -
P/RPS 7.85 5.08 2.67 3.78 1.29 1.23 1.73 28.65%
  YoY % 54.53% 90.26% -29.37% 193.02% 4.88% -28.90% -
  Horiz. % 453.76% 293.64% 154.34% 218.50% 74.57% 71.10% 100.00%
P/EPS 110.82 66.42 36.40 92.46 41.24 35.41 40.08 18.46%
  YoY % 66.85% 82.47% -60.63% 124.20% 16.46% -11.65% -
  Horiz. % 276.50% 165.72% 90.82% 230.69% 102.89% 88.35% 100.00%
EY 0.90 1.51 2.75 1.08 2.42 2.82 2.50 -15.65%
  YoY % -40.40% -45.09% 154.63% -55.37% -14.18% 12.80% -
  Horiz. % 36.00% 60.40% 110.00% 43.20% 96.80% 112.80% 100.00%
DY 0.35 0.57 1.13 0.91 2.21 0.00 0.00 -
  YoY % -38.60% -49.56% 24.18% -58.82% 0.00% 0.00% -
  Horiz. % 15.84% 25.79% 51.13% 41.18% 100.00% - -
P/NAPS 5.47 4.82 1.60 2.07 0.90 0.70 0.87 35.84%
  YoY % 13.49% 201.25% -22.71% 130.00% 28.57% -19.54% -
  Horiz. % 628.74% 554.02% 183.91% 237.93% 103.45% 80.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 -
Price 4.9600 2.7400 2.9400 2.8500 3.5500 2.3400 1.8700 -
P/RPS 9.01 5.26 2.96 3.25 2.02 1.64 1.57 33.79%
  YoY % 71.29% 77.70% -8.92% 60.89% 23.17% 4.46% -
  Horiz. % 573.89% 335.03% 188.54% 207.01% 128.66% 104.46% 100.00%
P/EPS 127.24 68.67 40.38 79.61 64.78 47.08 36.38 23.19%
  YoY % 85.29% 70.06% -49.28% 22.89% 37.60% 29.41% -
  Horiz. % 349.75% 188.76% 111.00% 218.83% 178.06% 129.41% 100.00%
EY 0.79 1.46 2.48 1.26 1.54 2.12 2.75 -18.76%
  YoY % -45.89% -41.13% 96.83% -18.18% -27.36% -22.91% -
  Horiz. % 28.73% 53.09% 90.18% 45.82% 56.00% 77.09% 100.00%
DY 0.30 0.55 1.02 1.05 1.41 0.00 0.00 -
  YoY % -45.45% -46.08% -2.86% -25.53% 0.00% 0.00% -
  Horiz. % 21.28% 39.01% 72.34% 74.47% 100.00% - -
P/NAPS 6.28 4.98 1.77 1.78 1.42 0.93 0.79 41.25%
  YoY % 26.10% 181.36% -0.56% 25.35% 52.69% 17.72% -
  Horiz. % 794.94% 630.38% 224.05% 225.32% 179.75% 117.72% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers