Highlights

[PMETAL] YoY TTM Result on 2016-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     23.10%    YoY -     263.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,558,734 9,183,872 8,373,390 6,614,686 4,406,674 4,060,595 3,121,657 18.30%
  YoY % -6.81% 9.68% 26.59% 50.11% 8.52% 30.08% -
  Horiz. % 274.17% 294.20% 268.24% 211.90% 141.16% 130.08% 100.00%
PBT 632,696 874,749 819,531 689,423 233,262 296,987 105,604 34.75%
  YoY % -27.67% 6.74% 18.87% 195.56% -21.46% 181.23% -
  Horiz. % 599.12% 828.33% 776.04% 652.84% 220.88% 281.23% 100.00%
Tax -53,926 -89,635 -64,123 -71,326 -68,917 -30,407 -94,029 -8.85%
  YoY % 39.84% -39.79% 10.10% -3.50% -126.65% 67.66% -
  Horiz. % 57.35% 95.33% 68.19% 75.86% 73.29% 32.34% 100.00%
NP 578,770 785,114 755,408 618,097 164,345 266,580 11,575 91.88%
  YoY % -26.28% 3.93% 22.22% 276.10% -38.35% 2,203.07% -
  Horiz. % 5,000.17% 6,782.84% 6,526.20% 5,339.93% 1,419.83% 2,303.07% 100.00%
NP to SH 471,026 629,980 602,789 495,454 136,169 212,733 14,959 77.65%
  YoY % -25.23% 4.51% 21.66% 263.85% -35.99% 1,322.11% -
  Horiz. % 3,148.78% 4,211.38% 4,029.61% 3,312.08% 910.28% 1,422.11% 100.00%
Tax Rate 8.52 % 10.25 % 7.82 % 10.35 % 29.54 % 10.24 % 89.04 % -32.36%
  YoY % -16.88% 31.07% -24.44% -64.96% 188.48% -88.50% -
  Horiz. % 9.57% 11.51% 8.78% 11.62% 33.18% 11.50% 100.00%
Total Cost 7,979,964 8,398,758 7,617,982 5,996,589 4,242,329 3,794,015 3,110,082 17.00%
  YoY % -4.99% 10.25% 27.04% 41.35% 11.82% 21.99% -
  Horiz. % 256.58% 270.05% 244.94% 192.81% 136.41% 121.99% 100.00%
Net Worth 3,553,536 3,237,204 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 18.81%
  YoY % 9.77% 45.35% 37.46% -16.76% 33.26% 15.67% -
  Horiz. % 281.42% 256.37% 176.38% 128.31% 154.14% 115.67% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 200,980 253,166 224,250 131,521 94,529 92,953 15,318 53.55%
  YoY % -20.61% 12.89% 70.50% 39.13% 1.70% 506.81% -
  Horiz. % 1,312.03% 1,652.70% 1,463.93% 858.59% 617.10% 606.81% 100.00%
Div Payout % 42.67 % 40.19 % 37.20 % 26.55 % 69.42 % 43.69 % 102.40 % -13.57%
  YoY % 6.17% 8.04% 40.11% -61.75% 58.89% -57.33% -
  Horiz. % 41.67% 39.25% 36.33% 25.93% 67.79% 42.67% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,553,536 3,237,204 2,227,223 1,620,233 1,946,387 1,460,555 1,262,711 18.81%
  YoY % 9.77% 45.35% 37.46% -16.76% 33.26% 15.67% -
  Horiz. % 281.42% 256.37% 176.38% 128.31% 154.14% 115.67% 100.00%
NOSH 4,038,109 3,947,810 3,774,956 2,700,389 1,297,591 854,126 509,157 41.19%
  YoY % 2.29% 4.58% 39.79% 108.11% 51.92% 67.75% -
  Horiz. % 793.10% 775.36% 741.41% 530.36% 254.85% 167.75% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.76 % 8.55 % 9.02 % 9.34 % 3.73 % 6.57 % 0.37 % 62.25%
  YoY % -20.94% -5.21% -3.43% 150.40% -43.23% 1,675.68% -
  Horiz. % 1,827.03% 2,310.81% 2,437.84% 2,524.32% 1,008.11% 1,775.68% 100.00%
ROE 13.26 % 19.46 % 27.06 % 30.58 % 7.00 % 14.57 % 1.18 % 49.63%
  YoY % -31.86% -28.09% -11.51% 336.86% -51.96% 1,134.75% -
  Horiz. % 1,123.73% 1,649.15% 2,293.22% 2,591.53% 593.22% 1,234.75% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 211.95 232.63 221.81 244.95 339.60 475.41 613.10 -16.22%
  YoY % -8.89% 4.88% -9.45% -27.87% -28.57% -22.46% -
  Horiz. % 34.57% 37.94% 36.18% 39.95% 55.39% 77.54% 100.00%
EPS 11.66 15.96 15.97 18.35 10.49 24.91 2.94 25.80%
  YoY % -26.94% -0.06% -12.97% 74.93% -57.89% 747.28% -
  Horiz. % 396.60% 542.86% 543.20% 624.15% 356.80% 847.28% 100.00%
DPS 5.00 6.41 6.00 4.87 7.28 10.88 3.00 8.88%
  YoY % -22.00% 6.83% 23.20% -33.10% -33.09% 262.67% -
  Horiz. % 166.67% 213.67% 200.00% 162.33% 242.67% 362.67% 100.00%
NAPS 0.8800 0.8200 0.5900 0.6000 1.5000 1.7100 2.4800 -15.85%
  YoY % 7.32% 38.98% -1.67% -60.00% -12.28% -31.05% -
  Horiz. % 35.48% 33.06% 23.79% 24.19% 60.48% 68.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 211.95 227.43 207.36 163.81 109.13 100.56 77.30 18.30%
  YoY % -6.81% 9.68% 26.59% 50.11% 8.52% 30.09% -
  Horiz. % 274.19% 294.22% 268.25% 211.91% 141.18% 130.09% 100.00%
EPS 11.66 15.60 14.93 12.27 3.37 5.27 0.37 77.68%
  YoY % -25.26% 4.49% 21.68% 264.09% -36.05% 1,324.32% -
  Horiz. % 3,151.35% 4,216.22% 4,035.14% 3,316.22% 910.81% 1,424.32% 100.00%
DPS 5.00 6.27 5.55 3.26 2.34 2.30 0.38 53.62%
  YoY % -20.26% 12.97% 70.25% 39.32% 1.74% 505.26% -
  Horiz. % 1,315.79% 1,650.00% 1,460.53% 857.89% 615.79% 605.26% 100.00%
NAPS 0.8800 0.8017 0.5516 0.4012 0.4820 0.3617 0.3127 18.81%
  YoY % 9.77% 45.34% 37.49% -16.76% 33.26% 15.67% -
  Horiz. % 281.42% 256.38% 176.40% 128.30% 154.14% 115.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.6500 4.8300 5.3900 1.5900 2.0900 2.5900 2.3200 -
P/RPS 2.19 2.08 2.43 0.65 0.62 0.54 0.38 33.88%
  YoY % 5.29% -14.40% 273.85% 4.84% 14.81% 42.11% -
  Horiz. % 576.32% 547.37% 639.47% 171.05% 163.16% 142.11% 100.00%
P/EPS 39.86 30.27 33.75 8.67 19.92 10.40 78.97 -10.77%
  YoY % 31.68% -10.31% 289.27% -56.48% 91.54% -86.83% -
  Horiz. % 50.47% 38.33% 42.74% 10.98% 25.22% 13.17% 100.00%
EY 2.51 3.30 2.96 11.54 5.02 9.62 1.27 12.02%
  YoY % -23.94% 11.49% -74.35% 129.88% -47.82% 657.48% -
  Horiz. % 197.64% 259.84% 233.07% 908.66% 395.28% 757.48% 100.00%
DY 1.08 1.33 1.11 3.06 3.49 4.20 1.29 -2.92%
  YoY % -18.80% 19.82% -63.73% -12.32% -16.90% 225.58% -
  Horiz. % 83.72% 103.10% 86.05% 237.21% 270.54% 325.58% 100.00%
P/NAPS 5.28 5.89 9.14 2.65 1.39 1.51 0.94 33.31%
  YoY % -10.36% -35.56% 244.91% 90.65% -7.95% 60.64% -
  Horiz. % 561.70% 626.60% 972.34% 281.91% 147.87% 160.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 -
Price 4.8800 4.1500 5.7800 2.3500 2.1500 2.9300 2.3000 -
P/RPS 2.30 1.78 2.61 0.96 0.63 0.62 0.38 34.98%
  YoY % 29.21% -31.80% 171.87% 52.38% 1.61% 63.16% -
  Horiz. % 605.26% 468.42% 686.84% 252.63% 165.79% 163.16% 100.00%
P/EPS 41.84 26.01 36.20 12.81 20.49 11.76 78.28 -9.91%
  YoY % 60.86% -28.15% 182.59% -37.48% 74.23% -84.98% -
  Horiz. % 53.45% 33.23% 46.24% 16.36% 26.18% 15.02% 100.00%
EY 2.39 3.85 2.76 7.81 4.88 8.50 1.28 10.96%
  YoY % -37.92% 39.49% -64.66% 60.04% -42.59% 564.06% -
  Horiz. % 186.72% 300.78% 215.62% 610.16% 381.25% 664.06% 100.00%
DY 1.02 1.55 1.04 2.07 3.39 3.71 1.30 -3.96%
  YoY % -34.19% 49.04% -49.76% -38.94% -8.63% 185.38% -
  Horiz. % 78.46% 119.23% 80.00% 159.23% 260.77% 285.38% 100.00%
P/NAPS 5.55 5.06 9.80 3.92 1.43 1.71 0.93 34.66%
  YoY % 9.68% -48.37% 150.00% 174.13% -16.37% 83.87% -
  Horiz. % 596.77% 544.09% 1,053.76% 421.51% 153.76% 183.87% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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