Highlights

[PMETAL] YoY TTM Result on 2014-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     146.03%    YoY -     186.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,228,972 6,002,166 4,154,016 3,733,629 3,041,885 2,293,087 2,033,435 26.21%
  YoY % 37.10% 44.49% 11.26% 22.74% 32.65% 12.77% -
  Horiz. % 404.68% 295.17% 204.29% 183.61% 149.59% 112.77% 100.00%
PBT 819,303 566,853 216,122 231,296 133,447 105,157 121,845 37.35%
  YoY % 44.54% 162.28% -6.56% 73.32% 26.90% -13.70% -
  Horiz. % 672.41% 465.22% 177.37% 189.83% 109.52% 86.30% 100.00%
Tax -78,572 -78,211 -36,706 -64,520 -75,079 137,578 -23,375 22.37%
  YoY % -0.46% -113.07% 43.11% 14.06% -154.57% 688.57% -
  Horiz. % 336.14% 334.59% 157.03% 276.02% 321.19% -588.57% 100.00%
NP 740,731 488,642 179,416 166,776 58,368 242,735 98,470 39.93%
  YoY % 51.59% 172.35% 7.58% 185.73% -75.95% 146.51% -
  Horiz. % 752.24% 496.23% 182.20% 169.37% 59.27% 246.51% 100.00%
NP to SH 584,379 402,473 139,394 142,031 49,602 204,979 86,526 37.45%
  YoY % 45.20% 188.73% -1.86% 186.34% -75.80% 136.90% -
  Horiz. % 675.38% 465.15% 161.10% 164.15% 57.33% 236.90% 100.00%
Tax Rate 9.59 % 13.80 % 16.98 % 27.89 % 56.26 % -130.83 % 19.18 % -10.90%
  YoY % -30.51% -18.73% -39.12% -50.43% 143.00% -782.12% -
  Horiz. % 50.00% 71.95% 88.53% 145.41% 293.33% -682.12% 100.00%
Total Cost 7,488,241 5,513,524 3,974,600 3,566,853 2,983,517 2,050,352 1,934,965 25.27%
  YoY % 35.82% 38.72% 11.43% 19.55% 45.51% 5.96% -
  Horiz. % 387.00% 284.94% 205.41% 184.34% 154.19% 105.96% 100.00%
Net Worth 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 9.59%
  YoY % -22.88% 22.26% 3.11% 36.66% 11.22% 17.32% -
  Horiz. % 173.36% 224.80% 183.87% 178.32% 130.49% 117.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 208,132 110,479 100,689 72,421 15,060 13,249 8,654 69.81%
  YoY % 88.39% 9.72% 39.03% 380.86% 13.67% 53.09% -
  Horiz. % 2,404.87% 1,276.54% 1,163.42% 836.79% 174.02% 153.09% 100.00%
Div Payout % 35.62 % 27.45 % 72.23 % 50.99 % 30.36 % 6.46 % 10.00 % 23.56%
  YoY % 29.76% -62.00% 41.66% 67.95% 369.97% -35.40% -
  Horiz. % 356.20% 274.50% 722.30% 509.90% 303.60% 64.60% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 1,186,131 1,010,995 9.59%
  YoY % -22.88% 22.26% 3.11% 36.66% 11.22% 17.32% -
  Horiz. % 173.36% 224.80% 183.87% 178.32% 130.49% 117.32% 100.00%
NOSH 3,729,058 1,306,178 1,299,911 527,123 515,312 445,914 439,563 42.76%
  YoY % 185.49% 0.48% 146.60% 2.29% 15.56% 1.44% -
  Horiz. % 848.36% 297.15% 295.73% 119.92% 117.23% 101.44% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.00 % 8.14 % 4.32 % 4.47 % 1.92 % 10.59 % 4.84 % 10.88%
  YoY % 10.57% 88.43% -3.36% 132.81% -81.87% 118.80% -
  Horiz. % 185.95% 168.18% 89.26% 92.36% 39.67% 218.80% 100.00%
ROE 33.34 % 17.71 % 7.50 % 7.88 % 3.76 % 17.28 % 8.56 % 25.41%
  YoY % 88.26% 136.13% -4.82% 109.57% -78.24% 101.87% -
  Horiz. % 389.49% 206.89% 87.62% 92.06% 43.93% 201.87% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 220.67 459.52 319.56 708.30 590.30 514.24 462.60 -11.60%
  YoY % -51.98% 43.80% -54.88% 19.99% 14.79% 11.16% -
  Horiz. % 47.70% 99.33% 69.08% 153.11% 127.60% 111.16% 100.00%
EPS 15.67 30.81 10.72 26.94 9.63 45.97 19.68 -3.72%
  YoY % -49.14% 187.41% -60.21% 179.75% -79.05% 133.59% -
  Horiz. % 79.62% 156.55% 54.47% 136.89% 48.93% 233.59% 100.00%
DPS 5.58 8.50 7.75 13.74 2.92 3.00 1.97 18.93%
  YoY % -34.35% 9.68% -43.60% 370.55% -2.67% 52.28% -
  Horiz. % 283.25% 431.47% 393.40% 697.46% 148.22% 152.28% 100.00%
NAPS 0.4700 1.7400 1.4300 3.4200 2.5600 2.6600 2.3000 -23.23%
  YoY % -72.99% 21.68% -58.19% 33.59% -3.76% 15.65% -
  Horiz. % 20.43% 75.65% 62.17% 148.70% 111.30% 115.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,032,431
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 204.07 148.85 103.02 92.59 75.44 56.87 50.43 26.21%
  YoY % 37.10% 44.49% 11.26% 22.73% 32.65% 12.77% -
  Horiz. % 404.66% 295.16% 204.28% 183.60% 149.59% 112.77% 100.00%
EPS 14.49 9.98 3.46 3.52 1.23 5.08 2.15 37.40%
  YoY % 45.19% 188.44% -1.70% 186.18% -75.79% 136.28% -
  Horiz. % 673.95% 464.19% 160.93% 163.72% 57.21% 236.28% 100.00%
DPS 5.16 2.74 2.50 1.80 0.37 0.33 0.21 70.42%
  YoY % 88.32% 9.60% 38.89% 386.49% 12.12% 57.14% -
  Horiz. % 2,457.14% 1,304.76% 1,190.48% 857.14% 176.19% 157.14% 100.00%
NAPS 0.4346 0.5636 0.4610 0.4471 0.3271 0.2941 0.2507 9.59%
  YoY % -22.89% 22.26% 3.11% 36.69% 11.22% 17.31% -
  Horiz. % 173.35% 224.81% 183.89% 178.34% 130.47% 117.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.7700 4.2900 2.0600 6.2500 2.2100 1.6400 1.5500 -
P/RPS 1.71 0.93 0.64 0.88 0.37 0.32 0.34 30.86%
  YoY % 83.87% 45.31% -27.27% 137.84% 15.63% -5.88% -
  Horiz. % 502.94% 273.53% 188.24% 258.82% 108.82% 94.12% 100.00%
P/EPS 24.06 13.92 19.21 23.20 22.96 3.57 7.87 20.45%
  YoY % 72.84% -27.54% -17.20% 1.05% 543.14% -54.64% -
  Horiz. % 305.72% 176.87% 244.09% 294.79% 291.74% 45.36% 100.00%
EY 4.16 7.18 5.21 4.31 4.36 28.03 12.70 -16.96%
  YoY % -42.06% 37.81% 20.88% -1.15% -84.45% 120.71% -
  Horiz. % 32.76% 56.54% 41.02% 33.94% 34.33% 220.71% 100.00%
DY 1.48 1.98 3.76 2.20 1.32 1.83 1.27 2.58%
  YoY % -25.25% -47.34% 70.91% 66.67% -27.87% 44.09% -
  Horiz. % 116.54% 155.91% 296.06% 173.23% 103.94% 144.09% 100.00%
P/NAPS 8.02 2.47 1.44 1.83 0.86 0.62 0.67 51.19%
  YoY % 224.70% 71.53% -21.31% 112.79% 38.71% -7.46% -
  Horiz. % 1,197.02% 368.66% 214.93% 273.13% 128.36% 92.54% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 -
Price 4.7500 4.3500 2.1100 6.8500 2.3600 1.7500 1.7300 -
P/RPS 2.15 0.95 0.66 0.97 0.40 0.34 0.37 34.05%
  YoY % 126.32% 43.94% -31.96% 142.50% 17.65% -8.11% -
  Horiz. % 581.08% 256.76% 178.38% 262.16% 108.11% 91.89% 100.00%
P/EPS 30.31 14.12 19.68 25.42 24.52 3.81 8.79 22.89%
  YoY % 114.66% -28.25% -22.58% 3.67% 543.57% -56.66% -
  Horiz. % 344.82% 160.64% 223.89% 289.19% 278.95% 43.34% 100.00%
EY 3.30 7.08 5.08 3.93 4.08 26.27 11.38 -18.63%
  YoY % -53.39% 39.37% 29.26% -3.68% -84.47% 130.84% -
  Horiz. % 29.00% 62.21% 44.64% 34.53% 35.85% 230.84% 100.00%
DY 1.18 1.95 3.67 2.01 1.24 1.71 1.14 0.58%
  YoY % -39.49% -46.87% 82.59% 62.10% -27.49% 50.00% -
  Horiz. % 103.51% 171.05% 321.93% 176.32% 108.77% 150.00% 100.00%
P/NAPS 10.11 2.50 1.48 2.00 0.92 0.66 0.75 54.21%
  YoY % 304.40% 68.92% -26.00% 117.39% 39.39% -12.00% -
  Horiz. % 1,348.00% 333.33% 197.33% 266.67% 122.67% 88.00% 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