Highlights

[PMETAL] YoY TTM Result on 2014-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     49.78%    YoY -     1,322.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,373,390 6,614,686 4,406,674 4,060,595 3,121,657 2,384,420 2,283,015 24.16%
  YoY % 26.59% 50.11% 8.52% 30.08% 30.92% 4.44% -
  Horiz. % 366.77% 289.73% 193.02% 177.86% 136.73% 104.44% 100.00%
PBT 819,531 689,423 233,262 296,987 105,604 100,144 127,972 36.23%
  YoY % 18.87% 195.56% -21.46% 181.23% 5.45% -21.75% -
  Horiz. % 640.40% 538.73% 182.28% 232.07% 82.52% 78.25% 100.00%
Tax -64,123 -71,326 -68,917 -30,407 -94,029 121,684 -25,939 16.27%
  YoY % 10.10% -3.50% -126.65% 67.66% -177.27% 569.12% -
  Horiz. % 247.21% 274.98% 265.69% 117.23% 362.50% -469.12% 100.00%
NP 755,408 618,097 164,345 266,580 11,575 221,828 102,033 39.56%
  YoY % 22.22% 276.10% -38.35% 2,203.07% -94.78% 117.41% -
  Horiz. % 740.36% 605.78% 161.07% 261.27% 11.34% 217.41% 100.00%
NP to SH 602,789 495,454 136,169 212,733 14,959 183,899 91,921 36.77%
  YoY % 21.66% 263.85% -35.99% 1,322.11% -91.87% 100.06% -
  Horiz. % 655.77% 539.00% 148.14% 231.43% 16.27% 200.06% 100.00%
Tax Rate 7.82 % 10.35 % 29.54 % 10.24 % 89.04 % -121.51 % 20.27 % -14.67%
  YoY % -24.44% -64.96% 188.48% -88.50% 173.28% -699.46% -
  Horiz. % 38.58% 51.06% 145.73% 50.52% 439.27% -599.46% 100.00%
Total Cost 7,617,982 5,996,589 4,242,329 3,794,015 3,110,082 2,162,592 2,180,982 23.15%
  YoY % 27.04% 41.35% 11.82% 21.99% 43.81% -0.84% -
  Horiz. % 349.29% 274.95% 194.51% 173.96% 142.60% 99.16% 100.00%
Net Worth 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 966,789 1,044,881 13.43%
  YoY % 37.46% -16.76% 33.26% 15.67% 30.61% -7.47% -
  Horiz. % 213.16% 155.06% 186.28% 139.78% 120.85% 92.53% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 224,250 131,521 94,529 92,953 15,318 13,693 8,745 71.64%
  YoY % 70.50% 39.13% 1.70% 506.81% 11.87% 56.58% -
  Horiz. % 2,564.24% 1,503.91% 1,080.91% 1,062.90% 175.16% 156.58% 100.00%
Div Payout % 37.20 % 26.55 % 69.42 % 43.69 % 102.40 % 7.45 % 9.51 % 25.50%
  YoY % 40.11% -61.75% 58.89% -57.33% 1,274.50% -21.66% -
  Horiz. % 391.17% 279.18% 729.97% 459.41% 1,076.76% 78.34% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 966,789 1,044,881 13.43%
  YoY % 37.46% -16.76% 33.26% 15.67% 30.61% -7.47% -
  Horiz. % 213.16% 155.06% 186.28% 139.78% 120.85% 92.53% 100.00%
NOSH 3,774,956 2,700,389 1,297,591 854,126 509,157 483,394 439,025 43.09%
  YoY % 39.79% 108.11% 51.92% 67.75% 5.33% 10.11% -
  Horiz. % 859.85% 615.09% 295.56% 194.55% 115.97% 110.11% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.02 % 9.34 % 3.73 % 6.57 % 0.37 % 9.30 % 4.47 % 12.40%
  YoY % -3.43% 150.40% -43.23% 1,675.68% -96.02% 108.05% -
  Horiz. % 201.79% 208.95% 83.45% 146.98% 8.28% 208.05% 100.00%
ROE 27.06 % 30.58 % 7.00 % 14.57 % 1.18 % 19.02 % 8.80 % 20.57%
  YoY % -11.51% 336.86% -51.96% 1,134.75% -93.80% 116.14% -
  Horiz. % 307.50% 347.50% 79.55% 165.57% 13.41% 216.14% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 221.81 244.95 339.60 475.41 613.10 493.27 520.02 -13.23%
  YoY % -9.45% -27.87% -28.57% -22.46% 24.29% -5.14% -
  Horiz. % 42.65% 47.10% 65.31% 91.42% 117.90% 94.86% 100.00%
EPS 15.97 18.35 10.49 24.91 2.94 38.04 20.94 -4.41%
  YoY % -12.97% 74.93% -57.89% 747.28% -92.27% 81.66% -
  Horiz. % 76.27% 87.63% 50.10% 118.96% 14.04% 181.66% 100.00%
DPS 6.00 4.87 7.28 10.88 3.00 2.83 2.00 20.07%
  YoY % 23.20% -33.10% -33.09% 262.67% 6.01% 41.50% -
  Horiz. % 300.00% 243.50% 364.00% 544.00% 150.00% 141.50% 100.00%
NAPS 0.5900 0.6000 1.5000 1.7100 2.4800 2.0000 2.3800 -20.72%
  YoY % -1.67% -60.00% -12.28% -31.05% 24.00% -15.97% -
  Horiz. % 24.79% 25.21% 63.03% 71.85% 104.20% 84.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 207.36 163.81 109.13 100.56 77.30 59.05 56.54 24.16%
  YoY % 26.59% 50.11% 8.52% 30.09% 30.91% 4.44% -
  Horiz. % 366.75% 289.72% 193.01% 177.86% 136.72% 104.44% 100.00%
EPS 14.93 12.27 3.37 5.27 0.37 4.55 2.28 36.74%
  YoY % 21.68% 264.09% -36.05% 1,324.32% -91.87% 99.56% -
  Horiz. % 654.82% 538.16% 147.81% 231.14% 16.23% 199.56% 100.00%
DPS 5.55 3.26 2.34 2.30 0.38 0.34 0.22 71.17%
  YoY % 70.25% 39.32% 1.74% 505.26% 11.76% 54.55% -
  Horiz. % 2,522.73% 1,481.82% 1,063.64% 1,045.45% 172.73% 154.55% 100.00%
NAPS 0.5516 0.4012 0.4820 0.3617 0.3127 0.2394 0.2588 13.43%
  YoY % 37.49% -16.76% 33.26% 15.67% 30.62% -7.50% -
  Horiz. % 213.14% 155.02% 186.24% 139.76% 120.83% 92.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.3900 1.5900 2.0900 2.5900 2.3200 1.9100 1.7600 -
P/RPS 2.43 0.65 0.62 0.54 0.38 0.39 0.34 38.75%
  YoY % 273.85% 4.84% 14.81% 42.11% -2.56% 14.71% -
  Horiz. % 714.71% 191.18% 182.35% 158.82% 111.76% 114.71% 100.00%
P/EPS 33.75 8.67 19.92 10.40 78.97 5.02 8.41 26.03%
  YoY % 289.27% -56.48% 91.54% -86.83% 1,473.11% -40.31% -
  Horiz. % 401.31% 103.09% 236.86% 123.66% 939.00% 59.69% 100.00%
EY 2.96 11.54 5.02 9.62 1.27 19.92 11.90 -20.68%
  YoY % -74.35% 129.88% -47.82% 657.48% -93.62% 67.39% -
  Horiz. % 24.87% 96.97% 42.18% 80.84% 10.67% 167.39% 100.00%
DY 1.11 3.06 3.49 4.20 1.29 1.48 1.14 -0.44%
  YoY % -63.73% -12.32% -16.90% 225.58% -12.84% 29.82% -
  Horiz. % 97.37% 268.42% 306.14% 368.42% 113.16% 129.82% 100.00%
P/NAPS 9.14 2.65 1.39 1.51 0.94 0.96 0.74 51.98%
  YoY % 244.91% 90.65% -7.95% 60.64% -2.08% 29.73% -
  Horiz. % 1,235.14% 358.11% 187.84% 204.05% 127.03% 129.73% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 5.7800 2.3500 2.1500 2.9300 2.3000 1.7600 1.9200 -
P/RPS 2.61 0.96 0.63 0.62 0.38 0.36 0.37 38.45%
  YoY % 171.87% 52.38% 1.61% 63.16% 5.56% -2.70% -
  Horiz. % 705.41% 259.46% 170.27% 167.57% 102.70% 97.30% 100.00%
P/EPS 36.20 12.81 20.49 11.76 78.28 4.63 9.17 25.69%
  YoY % 182.59% -37.48% 74.23% -84.98% 1,590.71% -49.51% -
  Horiz. % 394.77% 139.69% 223.45% 128.24% 853.65% 50.49% 100.00%
EY 2.76 7.81 4.88 8.50 1.28 21.62 10.90 -20.44%
  YoY % -64.66% 60.04% -42.59% 564.06% -94.08% 98.35% -
  Horiz. % 25.32% 71.65% 44.77% 77.98% 11.74% 198.35% 100.00%
DY 1.04 2.07 3.39 3.71 1.30 1.61 1.04 -
  YoY % -49.76% -38.94% -8.63% 185.38% -19.25% 54.81% -
  Horiz. % 100.00% 199.04% 325.96% 356.73% 125.00% 154.81% 100.00%
P/NAPS 9.80 3.92 1.43 1.71 0.93 0.88 0.81 51.46%
  YoY % 150.00% 174.13% -16.37% 83.87% 5.68% 8.64% -
  Horiz. % 1,209.88% 483.95% 176.54% 211.11% 114.81% 108.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  216  554  954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.055+0.025 
 IRIS 0.275+0.015 
 VC 0.08+0.02 
 ANZO 0.215-0.02 
 KNM 0.23+0.015 
 MLAB 0.05+0.01 
 MQTECH 0.075+0.01 
 TDEX 0.08+0.02 
 PA 0.065+0.005 

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