Highlights

[PMETAL] YoY TTM Result on 2016-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 16-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     64.69%    YoY -     60.46%
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 - 4,032,431
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 219.15 194.35 130.92 103.32 86.78 70.84 56.18 25.45%
  YoY % 12.76% 48.45% 26.71% 19.06% 22.50% 26.09% -
  Horiz. % 390.09% 345.94% 233.04% 183.91% 154.47% 126.09% 100.00%
EPS 15.27 13.71 7.66 4.77 1.43 4.65 2.21 37.99%
  YoY % 11.38% 78.98% 60.59% 233.57% -69.25% 110.41% -
  Horiz. % 690.95% 620.36% 346.61% 215.84% 64.71% 210.41% 100.00%
DPS 5.67 4.10 2.90 2.41 1.53 0.36 0.22 71.82%
  YoY % 38.29% 41.38% 20.33% 57.52% 325.00% 63.64% -
  Horiz. % 2,577.27% 1,863.64% 1,318.18% 1,095.45% 695.45% 163.64% 100.00%
NAPS 0.6907 0.5188 0.5479 0.5137 0.4233 0.3246 0.2619 17.53%
  YoY % 33.13% -5.31% 6.66% 21.36% 30.41% 23.94% -
  Horiz. % 263.73% 198.09% 209.20% 196.14% 161.63% 123.94% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers