Highlights

[PMETAL] YoY TTM Result on 2015-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -2.31%    YoY -     -35.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 9,183,872 8,373,390 6,614,686 4,406,674 4,060,595 3,121,657 2,384,420 25.19%
  YoY % 9.68% 26.59% 50.11% 8.52% 30.08% 30.92% -
  Horiz. % 385.16% 351.17% 277.41% 184.81% 170.30% 130.92% 100.00%
PBT 874,749 819,531 689,423 233,262 296,987 105,604 100,144 43.48%
  YoY % 6.74% 18.87% 195.56% -21.46% 181.23% 5.45% -
  Horiz. % 873.49% 818.35% 688.43% 232.93% 296.56% 105.45% 100.00%
Tax -89,635 -64,123 -71,326 -68,917 -30,407 -94,029 121,684 -
  YoY % -39.79% 10.10% -3.50% -126.65% 67.66% -177.27% -
  Horiz. % -73.66% -52.70% -58.62% -56.64% -24.99% -77.27% 100.00%
NP 785,114 755,408 618,097 164,345 266,580 11,575 221,828 23.44%
  YoY % 3.93% 22.22% 276.10% -38.35% 2,203.07% -94.78% -
  Horiz. % 353.93% 340.54% 278.64% 74.09% 120.17% 5.22% 100.00%
NP to SH 629,980 602,789 495,454 136,169 212,733 14,959 183,899 22.77%
  YoY % 4.51% 21.66% 263.85% -35.99% 1,322.11% -91.87% -
  Horiz. % 342.57% 327.78% 269.42% 74.05% 115.68% 8.13% 100.00%
Tax Rate 10.25 % 7.82 % 10.35 % 29.54 % 10.24 % 89.04 % -121.51 % -
  YoY % 31.07% -24.44% -64.96% 188.48% -88.50% 173.28% -
  Horiz. % -8.44% -6.44% -8.52% -24.31% -8.43% -73.28% 100.00%
Total Cost 8,398,758 7,617,982 5,996,589 4,242,329 3,794,015 3,110,082 2,162,592 25.36%
  YoY % 10.25% 27.04% 41.35% 11.82% 21.99% 43.81% -
  Horiz. % 388.37% 352.26% 277.29% 196.17% 175.44% 143.81% 100.00%
Net Worth 3,237,204 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 966,789 22.30%
  YoY % 45.35% 37.46% -16.76% 33.26% 15.67% 30.61% -
  Horiz. % 334.84% 230.37% 167.59% 201.32% 151.07% 130.61% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 253,166 224,250 131,521 94,529 92,953 15,318 13,693 62.57%
  YoY % 12.89% 70.50% 39.13% 1.70% 506.81% 11.87% -
  Horiz. % 1,848.83% 1,637.66% 960.48% 690.33% 678.82% 111.87% 100.00%
Div Payout % 40.19 % 37.20 % 26.55 % 69.42 % 43.69 % 102.40 % 7.45 % 32.42%
  YoY % 8.04% 40.11% -61.75% 58.89% -57.33% 1,274.50% -
  Horiz. % 539.46% 499.33% 356.38% 931.81% 586.44% 1,374.50% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,237,204 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 966,789 22.30%
  YoY % 45.35% 37.46% -16.76% 33.26% 15.67% 30.61% -
  Horiz. % 334.84% 230.37% 167.59% 201.32% 151.07% 130.61% 100.00%
NOSH 3,947,810 3,774,956 2,700,389 1,297,591 854,126 509,157 483,394 41.89%
  YoY % 4.58% 39.79% 108.11% 51.92% 67.75% 5.33% -
  Horiz. % 816.68% 780.93% 558.63% 268.43% 176.69% 105.33% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.55 % 9.02 % 9.34 % 3.73 % 6.57 % 0.37 % 9.30 % -1.39%
  YoY % -5.21% -3.43% 150.40% -43.23% 1,675.68% -96.02% -
  Horiz. % 91.94% 96.99% 100.43% 40.11% 70.65% 3.98% 100.00%
ROE 19.46 % 27.06 % 30.58 % 7.00 % 14.57 % 1.18 % 19.02 % 0.38%
  YoY % -28.09% -11.51% 336.86% -51.96% 1,134.75% -93.80% -
  Horiz. % 102.31% 142.27% 160.78% 36.80% 76.60% 6.20% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 232.63 221.81 244.95 339.60 475.41 613.10 493.27 -11.77%
  YoY % 4.88% -9.45% -27.87% -28.57% -22.46% 24.29% -
  Horiz. % 47.16% 44.97% 49.66% 68.85% 96.38% 124.29% 100.00%
EPS 15.96 15.97 18.35 10.49 24.91 2.94 38.04 -13.47%
  YoY % -0.06% -12.97% 74.93% -57.89% 747.28% -92.27% -
  Horiz. % 41.96% 41.98% 48.24% 27.58% 65.48% 7.73% 100.00%
DPS 6.41 6.00 4.87 7.28 10.88 3.00 2.83 14.59%
  YoY % 6.83% 23.20% -33.10% -33.09% 262.67% 6.01% -
  Horiz. % 226.50% 212.01% 172.08% 257.24% 384.45% 106.01% 100.00%
NAPS 0.8200 0.5900 0.6000 1.5000 1.7100 2.4800 2.0000 -13.80%
  YoY % 38.98% -1.67% -60.00% -12.28% -31.05% 24.00% -
  Horiz. % 41.00% 29.50% 30.00% 75.00% 85.50% 124.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 227.43 207.36 163.81 109.13 100.56 77.30 59.05 25.19%
  YoY % 9.68% 26.59% 50.11% 8.52% 30.09% 30.91% -
  Horiz. % 385.15% 351.16% 277.41% 184.81% 170.30% 130.91% 100.00%
EPS 15.60 14.93 12.27 3.37 5.27 0.37 4.55 22.78%
  YoY % 4.49% 21.68% 264.09% -36.05% 1,324.32% -91.87% -
  Horiz. % 342.86% 328.13% 269.67% 74.07% 115.82% 8.13% 100.00%
DPS 6.27 5.55 3.26 2.34 2.30 0.38 0.34 62.51%
  YoY % 12.97% 70.25% 39.32% 1.74% 505.26% 11.76% -
  Horiz. % 1,844.12% 1,632.35% 958.82% 688.24% 676.47% 111.76% 100.00%
NAPS 0.8017 0.5516 0.4012 0.4820 0.3617 0.3127 0.2394 22.30%
  YoY % 45.34% 37.49% -16.76% 33.26% 15.67% 30.62% -
  Horiz. % 334.88% 230.41% 167.59% 201.34% 151.09% 130.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.8300 5.3900 1.5900 2.0900 2.5900 2.3200 1.9100 -
P/RPS 2.08 2.43 0.65 0.62 0.54 0.38 0.39 32.16%
  YoY % -14.40% 273.85% 4.84% 14.81% 42.11% -2.56% -
  Horiz. % 533.33% 623.08% 166.67% 158.97% 138.46% 97.44% 100.00%
P/EPS 30.27 33.75 8.67 19.92 10.40 78.97 5.02 34.89%
  YoY % -10.31% 289.27% -56.48% 91.54% -86.83% 1,473.11% -
  Horiz. % 602.99% 672.31% 172.71% 396.81% 207.17% 1,573.11% 100.00%
EY 3.30 2.96 11.54 5.02 9.62 1.27 19.92 -25.88%
  YoY % 11.49% -74.35% 129.88% -47.82% 657.48% -93.62% -
  Horiz. % 16.57% 14.86% 57.93% 25.20% 48.29% 6.38% 100.00%
DY 1.33 1.11 3.06 3.49 4.20 1.29 1.48 -1.76%
  YoY % 19.82% -63.73% -12.32% -16.90% 225.58% -12.84% -
  Horiz. % 89.86% 75.00% 206.76% 235.81% 283.78% 87.16% 100.00%
P/NAPS 5.89 9.14 2.65 1.39 1.51 0.94 0.96 35.28%
  YoY % -35.56% 244.91% 90.65% -7.95% 60.64% -2.08% -
  Horiz. % 613.54% 952.08% 276.04% 144.79% 157.29% 97.92% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 -
Price 4.1500 5.7800 2.3500 2.1500 2.9300 2.3000 1.7600 -
P/RPS 1.78 2.61 0.96 0.63 0.62 0.38 0.36 30.51%
  YoY % -31.80% 171.87% 52.38% 1.61% 63.16% 5.56% -
  Horiz. % 494.44% 725.00% 266.67% 175.00% 172.22% 105.56% 100.00%
P/EPS 26.01 36.20 12.81 20.49 11.76 78.28 4.63 33.31%
  YoY % -28.15% 182.59% -37.48% 74.23% -84.98% 1,590.71% -
  Horiz. % 561.77% 781.86% 276.67% 442.55% 254.00% 1,690.71% 100.00%
EY 3.85 2.76 7.81 4.88 8.50 1.28 21.62 -24.98%
  YoY % 39.49% -64.66% 60.04% -42.59% 564.06% -94.08% -
  Horiz. % 17.81% 12.77% 36.12% 22.57% 39.32% 5.92% 100.00%
DY 1.55 1.04 2.07 3.39 3.71 1.30 1.61 -0.63%
  YoY % 49.04% -49.76% -38.94% -8.63% 185.38% -19.25% -
  Horiz. % 96.27% 64.60% 128.57% 210.56% 230.43% 80.75% 100.00%
P/NAPS 5.06 9.80 3.92 1.43 1.71 0.93 0.88 33.83%
  YoY % -48.37% 150.00% 174.13% -16.37% 83.87% 5.68% -
  Horiz. % 575.00% 1,113.64% 445.45% 162.50% 194.32% 105.68% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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