Highlights

[PMETAL] YoY TTM Result on 2017-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     5.67%    YoY -     45.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,670,961 9,082,316 8,228,972 6,002,166 4,154,016 3,733,629 3,041,885 19.07%
  YoY % -4.53% 10.37% 37.10% 44.49% 11.26% 22.74% -
  Horiz. % 285.05% 298.58% 270.52% 197.32% 136.56% 122.74% 100.00%
PBT 649,910 873,516 819,303 566,853 216,122 231,296 133,447 30.18%
  YoY % -25.60% 6.62% 44.54% 162.28% -6.56% 73.32% -
  Horiz. % 487.02% 654.58% 613.95% 424.78% 161.95% 173.32% 100.00%
Tax -52,539 -84,974 -78,572 -78,211 -36,706 -64,520 -75,079 -5.77%
  YoY % 38.17% -8.15% -0.46% -113.07% 43.11% 14.06% -
  Horiz. % 69.98% 113.18% 104.65% 104.17% 48.89% 85.94% 100.00%
NP 597,371 788,542 740,731 488,642 179,416 166,776 58,368 47.32%
  YoY % -24.24% 6.45% 51.59% 172.35% 7.58% 185.73% -
  Horiz. % 1,023.46% 1,350.98% 1,269.07% 837.17% 307.39% 285.73% 100.00%
NP to SH 495,907 623,762 584,379 402,473 139,394 142,031 49,602 46.75%
  YoY % -20.50% 6.74% 45.20% 188.73% -1.86% 186.34% -
  Horiz. % 999.77% 1,257.53% 1,178.14% 811.40% 281.02% 286.34% 100.00%
Tax Rate 8.08 % 9.73 % 9.59 % 13.80 % 16.98 % 27.89 % 56.26 % -27.62%
  YoY % -16.96% 1.46% -30.51% -18.73% -39.12% -50.43% -
  Horiz. % 14.36% 17.29% 17.05% 24.53% 30.18% 49.57% 100.00%
Total Cost 8,073,590 8,293,774 7,488,241 5,513,524 3,974,600 3,566,853 2,983,517 18.04%
  YoY % -2.65% 10.76% 35.82% 38.72% 11.43% 19.55% -
  Horiz. % 270.61% 277.99% 250.99% 184.80% 133.22% 119.55% 100.00%
Net Worth 3,188,462 2,925,984 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 15.84%
  YoY % 8.97% 66.95% -22.88% 22.26% 3.11% 36.66% -
  Horiz. % 241.70% 221.80% 132.86% 172.28% 140.91% 136.66% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 209,721 250,573 208,132 110,479 100,689 72,421 15,060 55.08%
  YoY % -16.30% 20.39% 88.39% 9.72% 39.03% 380.86% -
  Horiz. % 1,392.51% 1,663.75% 1,381.95% 733.56% 668.55% 480.86% 100.00%
Div Payout % 42.29 % 40.17 % 35.62 % 27.45 % 72.23 % 50.99 % 30.36 % 5.68%
  YoY % 5.28% 12.77% 29.76% -62.00% 41.66% 67.95% -
  Horiz. % 139.30% 132.31% 117.33% 90.42% 237.91% 167.95% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,188,462 2,925,984 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 15.84%
  YoY % 8.97% 66.95% -22.88% 22.26% 3.11% 36.66% -
  Horiz. % 241.70% 221.80% 132.86% 172.28% 140.91% 136.66% 100.00%
NOSH 4,036,029 3,901,312 3,729,058 1,306,178 1,299,911 527,123 515,312 40.90%
  YoY % 3.45% 4.62% 185.49% 0.48% 146.60% 2.29% -
  Horiz. % 783.22% 757.08% 723.65% 253.47% 252.26% 102.29% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.89 % 8.68 % 9.00 % 8.14 % 4.32 % 4.47 % 1.92 % 23.72%
  YoY % -20.62% -3.56% 10.57% 88.43% -3.36% 132.81% -
  Horiz. % 358.85% 452.08% 468.75% 423.96% 225.00% 232.81% 100.00%
ROE 15.55 % 21.32 % 33.34 % 17.71 % 7.50 % 7.88 % 3.76 % 26.68%
  YoY % -27.06% -36.05% 88.26% 136.13% -4.82% 109.57% -
  Horiz. % 413.56% 567.02% 886.70% 471.01% 199.47% 209.57% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 214.84 232.80 220.67 459.52 319.56 708.30 590.30 -15.50%
  YoY % -7.71% 5.50% -51.98% 43.80% -54.88% 19.99% -
  Horiz. % 36.40% 39.44% 37.38% 77.85% 54.14% 119.99% 100.00%
EPS 12.29 15.99 15.67 30.81 10.72 26.94 9.63 4.15%
  YoY % -23.14% 2.04% -49.14% 187.41% -60.21% 179.75% -
  Horiz. % 127.62% 166.04% 162.72% 319.94% 111.32% 279.75% 100.00%
DPS 5.20 6.42 5.58 8.50 7.75 13.74 2.92 10.09%
  YoY % -19.00% 15.05% -34.35% 9.68% -43.60% 370.55% -
  Horiz. % 178.08% 219.86% 191.10% 291.10% 265.41% 470.55% 100.00%
NAPS 0.7900 0.7500 0.4700 1.7400 1.4300 3.4200 2.5600 -17.79%
  YoY % 5.33% 59.57% -72.99% 21.68% -58.19% 33.59% -
  Horiz. % 30.86% 29.30% 18.36% 67.97% 55.86% 133.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,037,992
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 214.73 224.92 203.79 148.64 102.87 92.46 75.33 19.07%
  YoY % -4.53% 10.37% 37.10% 44.49% 11.26% 22.74% -
  Horiz. % 285.05% 298.58% 270.53% 197.32% 136.56% 122.74% 100.00%
EPS 12.28 15.45 14.47 9.97 3.45 3.52 1.23 46.71%
  YoY % -20.52% 6.77% 45.14% 188.99% -1.99% 186.18% -
  Horiz. % 998.37% 1,256.10% 1,176.42% 810.57% 280.49% 286.18% 100.00%
DPS 5.19 6.21 5.15 2.74 2.49 1.79 0.37 55.27%
  YoY % -16.43% 20.58% 87.96% 10.04% 39.11% 383.78% -
  Horiz. % 1,402.70% 1,678.38% 1,391.89% 740.54% 672.97% 483.78% 100.00%
NAPS 0.7896 0.7246 0.4340 0.5628 0.4603 0.4465 0.3267 15.84%
  YoY % 8.97% 66.96% -22.89% 22.27% 3.09% 36.67% -
  Horiz. % 241.69% 221.79% 132.84% 172.27% 140.89% 136.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.7600 4.8600 3.7700 4.2900 2.0600 6.2500 2.2100 -
P/RPS 2.22 2.09 1.71 0.93 0.64 0.88 0.37 34.78%
  YoY % 6.22% 22.22% 83.87% 45.31% -27.27% 137.84% -
  Horiz. % 600.00% 564.86% 462.16% 251.35% 172.97% 237.84% 100.00%
P/EPS 38.74 30.40 24.06 13.92 19.21 23.20 22.96 9.11%
  YoY % 27.43% 26.35% 72.84% -27.54% -17.20% 1.05% -
  Horiz. % 168.73% 132.40% 104.79% 60.63% 83.67% 101.05% 100.00%
EY 2.58 3.29 4.16 7.18 5.21 4.31 4.36 -8.37%
  YoY % -21.58% -20.91% -42.06% 37.81% 20.88% -1.15% -
  Horiz. % 59.17% 75.46% 95.41% 164.68% 119.50% 98.85% 100.00%
DY 1.09 1.32 1.48 1.98 3.76 2.20 1.32 -3.14%
  YoY % -17.42% -10.81% -25.25% -47.34% 70.91% 66.67% -
  Horiz. % 82.58% 100.00% 112.12% 150.00% 284.85% 166.67% 100.00%
P/NAPS 6.03 6.48 8.02 2.47 1.44 1.83 0.86 38.33%
  YoY % -6.94% -19.20% 224.70% 71.53% -21.31% 112.79% -
  Horiz. % 701.16% 753.49% 932.56% 287.21% 167.44% 212.79% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 22/11/18 21/11/17 28/10/16 26/11/15 30/10/14 18/11/13 -
Price 4.7700 4.9000 4.7500 4.3500 2.1100 6.8500 2.3600 -
P/RPS 2.22 2.10 2.15 0.95 0.66 0.97 0.40 33.04%
  YoY % 5.71% -2.33% 126.32% 43.94% -31.96% 142.50% -
  Horiz. % 555.00% 525.00% 537.50% 237.50% 165.00% 242.50% 100.00%
P/EPS 38.82 30.65 30.31 14.12 19.68 25.42 24.52 7.95%
  YoY % 26.66% 1.12% 114.66% -28.25% -22.58% 3.67% -
  Horiz. % 158.32% 125.00% 123.61% 57.59% 80.26% 103.67% 100.00%
EY 2.58 3.26 3.30 7.08 5.08 3.93 4.08 -7.35%
  YoY % -20.86% -1.21% -53.39% 39.37% 29.26% -3.68% -
  Horiz. % 63.24% 79.90% 80.88% 173.53% 124.51% 96.32% 100.00%
DY 1.09 1.31 1.18 1.95 3.67 2.01 1.24 -2.13%
  YoY % -16.79% 11.02% -39.49% -46.87% 82.59% 62.10% -
  Horiz. % 87.90% 105.65% 95.16% 157.26% 295.97% 162.10% 100.00%
P/NAPS 6.04 6.53 10.11 2.50 1.48 2.00 0.92 36.82%
  YoY % -7.50% -35.41% 304.40% 68.92% -26.00% 117.39% -
  Horiz. % 656.52% 709.78% 1,098.91% 271.74% 160.87% 217.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

253  422  513  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.36+0.095 
 SAPNRG 0.11+0.005 
 SANICHI 0.105-0.01 
 CAREPLS 1.70+0.16 
 K1 0.52-0.02 
 AT 0.10-0.005 
 HIBISCS 0.69+0.03 
 AGES 0.185+0.01 
 HLT 0.95+0.03 
 KNM 0.26+0.01 

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