Highlights

[PMETAL] YoY TTM Result on 2015-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -15.49%    YoY -     233.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 8,837,061 7,836,911 5,279,299 4,166,395 3,499,389 2,856,560 2,265,620 25.45%
  YoY % 12.76% 48.45% 26.71% 19.06% 22.50% 26.08% -
  Horiz. % 390.05% 345.91% 233.02% 183.90% 154.46% 126.08% 100.00%
PBT 842,492 761,710 456,605 290,085 163,409 105,568 114,736 39.39%
  YoY % 10.61% 66.82% 57.40% 77.52% 54.79% -7.99% -
  Horiz. % 734.29% 663.88% 397.96% 252.83% 142.42% 92.01% 100.00%
Tax -71,401 -70,925 -78,758 -34,804 -100,678 119,077 -16,604 27.51%
  YoY % -0.67% 9.95% -126.29% 65.43% -184.55% 817.16% -
  Horiz. % 430.02% 427.16% 474.33% 209.61% 606.35% -717.16% 100.00%
NP 771,091 690,785 377,847 255,281 62,731 224,645 98,132 40.98%
  YoY % 11.63% 82.82% 48.01% 306.95% -72.08% 128.92% -
  Horiz. % 785.77% 703.93% 385.04% 260.14% 63.93% 228.92% 100.00%
NP to SH 615,652 553,038 308,939 192,539 57,729 187,344 89,018 38.01%
  YoY % 11.32% 79.01% 60.46% 233.52% -69.19% 110.46% -
  Horiz. % 691.60% 621.27% 347.05% 216.29% 64.85% 210.46% 100.00%
Tax Rate 8.47 % 9.31 % 17.25 % 12.00 % 61.61 % -112.80 % 14.47 % -8.54%
  YoY % -9.02% -46.03% 43.75% -80.52% 154.62% -879.54% -
  Horiz. % 58.53% 64.34% 119.21% 82.93% 425.78% -779.54% 100.00%
Total Cost 8,065,970 7,146,126 4,901,452 3,911,114 3,436,658 2,631,915 2,167,488 24.47%
  YoY % 12.87% 45.80% 25.32% 13.81% 30.58% 21.43% -
  Horiz. % 372.13% 329.70% 226.14% 180.44% 158.55% 121.43% 100.00%
Net Worth 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 17.53%
  YoY % 33.13% -5.32% 6.66% 21.35% 30.39% 23.95% -
  Horiz. % 263.72% 198.09% 209.20% 196.13% 161.63% 123.95% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 228,483 165,257 116,916 97,004 61,760 14,366 8,790 72.07%
  YoY % 38.26% 41.35% 20.53% 57.06% 329.89% 63.44% -
  Horiz. % 2,599.21% 1,879.96% 1,330.04% 1,103.51% 702.59% 163.44% 100.00%
Div Payout % 37.11 % 29.88 % 37.84 % 50.38 % 106.98 % 7.67 % 9.87 % 24.69%
  YoY % 24.20% -21.04% -24.89% -52.91% 1,294.78% -22.29% -
  Horiz. % 375.99% 302.74% 383.38% 510.44% 1,083.89% 77.71% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 1,309,007 1,056,054 17.53%
  YoY % 33.13% -5.32% 6.66% 21.35% 30.39% 23.95% -
  Horiz. % 263.72% 198.09% 209.20% 196.13% 161.63% 123.95% 100.00%
NOSH 3,868,061 3,735,522 1,299,599 1,294,554 518,807 507,367 440,022 43.64%
  YoY % 3.55% 187.44% 0.39% 149.53% 2.25% 15.30% -
  Horiz. % 879.06% 848.94% 295.35% 294.20% 117.90% 115.30% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.73 % 8.81 % 7.16 % 6.13 % 1.79 % 7.86 % 4.33 % 12.39%
  YoY % -0.91% 23.04% 16.80% 242.46% -77.23% 81.52% -
  Horiz. % 201.62% 203.46% 165.36% 141.57% 41.34% 181.52% 100.00%
ROE 22.11 % 26.44 % 13.98 % 9.30 % 3.38 % 14.31 % 8.43 % 17.43%
  YoY % -16.38% 89.13% 50.32% 175.15% -76.38% 69.75% -
  Horiz. % 262.28% 313.64% 165.84% 110.32% 40.09% 169.75% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 228.46 209.79 406.23 321.84 674.51 563.02 514.89 -12.66%
  YoY % 8.90% -48.36% 26.22% -52.29% 19.80% 9.35% -
  Horiz. % 44.37% 40.74% 78.90% 62.51% 131.00% 109.35% 100.00%
EPS 15.92 14.80 23.77 14.87 11.13 36.92 20.23 -3.91%
  YoY % 7.57% -37.74% 59.85% 33.60% -69.85% 82.50% -
  Horiz. % 78.70% 73.16% 117.50% 73.50% 55.02% 182.50% 100.00%
DPS 5.91 4.42 9.00 7.49 12.00 2.83 2.00 19.78%
  YoY % 33.71% -50.89% 20.16% -37.58% 324.03% 41.50% -
  Horiz. % 295.50% 221.00% 450.00% 374.50% 600.00% 141.50% 100.00%
NAPS 0.7200 0.5600 1.7000 1.6000 3.2900 2.5800 2.4000 -18.17%
  YoY % 28.57% -67.06% 6.25% -51.37% 27.52% 7.50% -
  Horiz. % 30.00% 23.33% 70.83% 66.67% 137.08% 107.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 218.84 194.07 130.74 103.18 86.66 70.74 56.11 25.45%
  YoY % 12.76% 48.44% 26.71% 19.06% 22.50% 26.07% -
  Horiz. % 390.02% 345.87% 233.01% 183.89% 154.45% 126.07% 100.00%
EPS 15.25 13.70 7.65 4.77 1.43 4.64 2.20 38.06%
  YoY % 11.31% 79.08% 60.38% 233.57% -69.18% 110.91% -
  Horiz. % 693.18% 622.73% 347.73% 216.82% 65.00% 210.91% 100.00%
DPS 5.66 4.09 2.90 2.40 1.53 0.36 0.22 71.77%
  YoY % 38.39% 41.03% 20.83% 56.86% 325.00% 63.64% -
  Horiz. % 2,572.73% 1,859.09% 1,318.18% 1,090.91% 695.45% 163.64% 100.00%
NAPS 0.6897 0.5180 0.5471 0.5129 0.4227 0.3242 0.2615 17.53%
  YoY % 33.15% -5.32% 6.67% 21.34% 30.38% 23.98% -
  Horiz. % 263.75% 198.09% 209.22% 196.14% 161.64% 123.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.3600 2.6800 3.6800 2.6000 3.9300 2.3300 1.8400 -
P/RPS 1.91 1.28 0.91 0.81 0.58 0.41 0.36 32.05%
  YoY % 49.22% 40.66% 12.35% 39.66% 41.46% 13.89% -
  Horiz. % 530.56% 355.56% 252.78% 225.00% 161.11% 113.89% 100.00%
P/EPS 27.39 18.10 15.48 17.48 35.32 6.31 9.10 20.15%
  YoY % 51.33% 16.93% -11.44% -50.51% 459.75% -30.66% -
  Horiz. % 300.99% 198.90% 170.11% 192.09% 388.13% 69.34% 100.00%
EY 3.65 5.52 6.46 5.72 2.83 15.85 10.99 -16.78%
  YoY % -33.88% -14.55% 12.94% 102.12% -82.15% 44.22% -
  Horiz. % 33.21% 50.23% 58.78% 52.05% 25.75% 144.22% 100.00%
DY 1.35 1.65 2.45 2.88 3.05 1.22 1.09 3.63%
  YoY % -18.18% -32.65% -14.93% -5.57% 150.00% 11.93% -
  Horiz. % 123.85% 151.38% 224.77% 264.22% 279.82% 111.93% 100.00%
P/NAPS 6.06 4.79 2.16 1.62 1.19 0.90 0.77 41.01%
  YoY % 26.51% 121.76% 33.33% 36.13% 32.22% 16.88% -
  Horiz. % 787.01% 622.08% 280.52% 210.39% 154.55% 116.88% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 30/08/12 -
Price 4.7900 3.2900 4.3000 1.8500 6.1000 2.0200 1.7000 -
P/RPS 2.10 1.57 1.06 0.57 0.90 0.36 0.33 36.11%
  YoY % 33.76% 48.11% 85.96% -36.67% 150.00% 9.09% -
  Horiz. % 636.36% 475.76% 321.21% 172.73% 272.73% 109.09% 100.00%
P/EPS 30.09 22.22 18.09 12.44 54.82 5.47 8.40 23.68%
  YoY % 35.42% 22.83% 45.42% -77.31% 902.19% -34.88% -
  Horiz. % 358.21% 264.52% 215.36% 148.10% 652.62% 65.12% 100.00%
EY 3.32 4.50 5.53 8.04 1.82 18.28 11.90 -19.16%
  YoY % -26.22% -18.63% -31.22% 341.76% -90.04% 53.61% -
  Horiz. % 27.90% 37.82% 46.47% 67.56% 15.29% 153.61% 100.00%
DY 1.23 1.34 2.09 4.05 1.97 1.40 1.18 0.69%
  YoY % -8.21% -35.89% -48.40% 105.58% 40.71% 18.64% -
  Horiz. % 104.24% 113.56% 177.12% 343.22% 166.95% 118.64% 100.00%
P/NAPS 6.65 5.88 2.53 1.16 1.85 0.78 0.71 45.16%
  YoY % 13.10% 132.41% 118.10% -37.30% 137.18% 9.86% -
  Horiz. % 936.62% 828.17% 356.34% 163.38% 260.56% 109.86% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

294  620  577  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.26+0.03 
 DGB 0.035+0.005 
 ANZO 0.235+0.005 
 AT 0.0950.00 
 SMETRIC 0.115-0.01 
 PERMAJU 0.335+0.08 
 MQTECH 0.065+0.01 
 JCY 0.365+0.015 
 NOVAMSC 0.07+0.015 
 COMFORT 3.64+0.04 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers