Highlights

[PMETAL] YoY TTM Result on 2016-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 03-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     37.76%    YoY -     -17.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,477,251 7,258,925 4,640,799 4,219,350 3,294,519 2,583,602 2,336,490 23.95%
  YoY % 16.78% 56.42% 9.99% 28.07% 27.52% 10.58% -
  Horiz. % 362.82% 310.68% 198.62% 180.58% 141.00% 110.58% 100.00%
PBT 830,440 751,516 300,342 330,755 106,673 102,698 127,515 36.64%
  YoY % 10.50% 150.22% -9.20% 210.06% 3.87% -19.46% -
  Horiz. % 651.25% 589.35% 235.53% 259.39% 83.66% 80.54% 100.00%
Tax -67,630 -71,439 -70,026 -34,397 -94,743 120,041 -23,691 19.09%
  YoY % 5.33% -2.02% -103.58% 63.69% -178.93% 606.69% -
  Horiz. % 285.47% 301.54% 295.58% 145.19% 399.91% -506.69% 100.00%
NP 762,810 680,077 230,316 296,358 11,930 222,739 103,824 39.41%
  YoY % 12.17% 195.28% -22.28% 2,384.14% -94.64% 114.54% -
  Horiz. % 734.71% 655.03% 221.83% 285.44% 11.49% 214.54% 100.00%
NP to SH 605,217 548,945 187,590 227,839 17,744 186,532 93,045 36.61%
  YoY % 10.25% 192.63% -17.67% 1,184.03% -90.49% 100.48% -
  Horiz. % 650.46% 589.98% 201.61% 244.87% 19.07% 200.48% 100.00%
Tax Rate 8.14 % 9.51 % 23.32 % 10.40 % 88.82 % -116.89 % 18.58 % -12.85%
  YoY % -14.41% -59.22% 124.23% -88.29% 175.99% -729.12% -
  Horiz. % 43.81% 51.18% 125.51% 55.97% 478.04% -629.12% 100.00%
Total Cost 7,714,441 6,578,848 4,410,483 3,922,992 3,282,589 2,360,863 2,232,666 22.94%
  YoY % 17.26% 49.16% 12.43% 19.51% 39.04% 5.74% -
  Horiz. % 345.53% 294.66% 197.54% 175.71% 147.03% 105.74% 100.00%
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 226,495 148,213 97,347 103,526 40,894 13,693 8,745 71.96%
  YoY % 52.82% 52.25% -5.97% 153.16% 198.64% 56.58% -
  Horiz. % 2,589.90% 1,694.77% 1,113.13% 1,183.79% 467.61% 156.58% 100.00%
Div Payout % 37.42 % 27.00 % 51.89 % 45.44 % 230.47 % 7.34 % 9.40 % 25.88%
  YoY % 38.59% -47.97% 14.19% -80.28% 3,039.92% -21.91% -
  Horiz. % 398.09% 287.23% 552.02% 483.40% 2,451.81% 78.09% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 1,038,262 19.66%
  YoY % 49.43% -5.35% 11.84% 50.76% -0.10% 23.29% -
  Horiz. % 293.71% 196.56% 207.67% 185.69% 123.17% 123.29% 100.00%
NOSH 3,860,132 3,710,501 1,298,873 1,204,944 511,514 507,967 439,941 43.59%
  YoY % 4.03% 185.67% 7.80% 135.56% 0.70% 15.46% -
  Horiz. % 877.42% 843.41% 295.24% 273.89% 116.27% 115.46% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.00 % 9.37 % 4.96 % 7.02 % 0.36 % 8.62 % 4.44 % 12.49%
  YoY % -3.95% 88.91% -29.34% 1,850.00% -95.82% 94.14% -
  Horiz. % 202.70% 211.04% 111.71% 158.11% 8.11% 194.14% 100.00%
ROE 19.85 % 26.90 % 8.70 % 11.82 % 1.39 % 14.57 % 8.96 % 14.17%
  YoY % -26.21% 209.20% -26.40% 750.36% -90.46% 62.61% -
  Horiz. % 221.54% 300.22% 97.10% 131.92% 15.51% 162.61% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 219.61 195.63 357.29 350.17 644.07 508.62 531.09 -13.68%
  YoY % 12.26% -45.25% 2.03% -45.63% 26.63% -4.23% -
  Horiz. % 41.35% 36.84% 67.27% 65.93% 121.27% 95.77% 100.00%
EPS 15.68 14.79 14.44 18.91 3.47 36.72 21.15 -4.86%
  YoY % 6.02% 2.42% -23.64% 444.96% -90.55% 73.62% -
  Horiz. % 74.14% 69.93% 68.27% 89.41% 16.41% 173.62% 100.00%
DPS 5.87 3.99 7.50 8.59 8.00 2.70 2.00 19.65%
  YoY % 47.12% -46.80% -12.69% 7.38% 196.30% 35.00% -
  Horiz. % 293.50% 199.50% 375.00% 429.50% 400.00% 135.00% 100.00%
NAPS 0.7900 0.5500 1.6600 1.6000 2.5000 2.5200 2.3600 -16.67%
  YoY % 43.64% -66.87% 3.75% -36.00% -0.79% 6.78% -
  Horiz. % 33.47% 23.31% 70.34% 67.80% 105.93% 106.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 210.68 180.40 115.34 104.86 81.88 64.21 58.07 23.95%
  YoY % 16.78% 56.41% 9.99% 28.07% 27.52% 10.57% -
  Horiz. % 362.80% 310.66% 198.62% 180.58% 141.00% 110.57% 100.00%
EPS 15.04 13.64 4.66 5.66 0.44 4.64 2.31 36.63%
  YoY % 10.26% 192.70% -17.67% 1,186.36% -90.52% 100.87% -
  Horiz. % 651.08% 590.48% 201.73% 245.02% 19.05% 200.87% 100.00%
DPS 5.63 3.68 2.42 2.57 1.02 0.34 0.22 71.62%
  YoY % 52.99% 52.07% -5.84% 151.96% 200.00% 54.55% -
  Horiz. % 2,559.09% 1,672.73% 1,100.00% 1,168.18% 463.64% 154.55% 100.00%
NAPS 0.7579 0.5072 0.5359 0.4791 0.3178 0.3181 0.2580 19.66%
  YoY % 49.43% -5.36% 11.86% 50.76% -0.09% 23.29% -
  Horiz. % 293.76% 196.59% 207.71% 185.70% 123.18% 123.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.3200 2.6500 2.6500 3.3100 2.2600 1.7600 2.0600 -
P/RPS 1.97 1.35 0.74 0.95 0.35 0.35 0.39 30.97%
  YoY % 45.93% 82.43% -22.11% 171.43% 0.00% -10.26% -
  Horiz. % 505.13% 346.15% 189.74% 243.59% 89.74% 89.74% 100.00%
P/EPS 27.55 17.91 18.35 17.51 65.15 4.79 9.74 18.91%
  YoY % 53.82% -2.40% 4.80% -73.12% 1,260.13% -50.82% -
  Horiz. % 282.85% 183.88% 188.40% 179.77% 668.89% 49.18% 100.00%
EY 3.63 5.58 5.45 5.71 1.53 20.86 10.27 -15.91%
  YoY % -34.95% 2.39% -4.55% 273.20% -92.67% 103.12% -
  Horiz. % 35.35% 54.33% 53.07% 55.60% 14.90% 203.12% 100.00%
DY 1.36 1.51 2.83 2.60 3.54 1.53 0.97 5.79%
  YoY % -9.93% -46.64% 8.85% -26.55% 131.37% 57.73% -
  Horiz. % 140.21% 155.67% 291.75% 268.04% 364.95% 157.73% 100.00%
P/NAPS 5.47 4.82 1.60 2.07 0.90 0.70 0.87 35.84%
  YoY % 13.49% 201.25% -22.71% 130.00% 28.57% -19.54% -
  Horiz. % 628.74% 554.02% 183.91% 237.93% 103.45% 80.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 29/05/12 -
Price 4.9600 2.7400 2.9400 2.8500 3.5500 2.3400 1.8700 -
P/RPS 2.26 1.40 0.82 0.81 0.55 0.46 0.35 36.44%
  YoY % 61.43% 70.73% 1.23% 47.27% 19.57% 31.43% -
  Horiz. % 645.71% 400.00% 234.29% 231.43% 157.14% 131.43% 100.00%
P/EPS 31.64 18.52 20.36 15.07 102.34 6.37 8.84 23.67%
  YoY % 70.84% -9.04% 35.10% -85.27% 1,506.59% -27.94% -
  Horiz. % 357.92% 209.50% 230.32% 170.48% 1,157.69% 72.06% 100.00%
EY 3.16 5.40 4.91 6.63 0.98 15.69 11.31 -19.14%
  YoY % -41.48% 9.98% -25.94% 576.53% -93.75% 38.73% -
  Horiz. % 27.94% 47.75% 43.41% 58.62% 8.66% 138.73% 100.00%
DY 1.18 1.46 2.55 3.01 2.25 1.15 1.07 1.64%
  YoY % -19.18% -42.75% -15.28% 33.78% 95.65% 7.48% -
  Horiz. % 110.28% 136.45% 238.32% 281.31% 210.28% 107.48% 100.00%
P/NAPS 6.28 4.98 1.77 1.78 1.42 0.93 0.79 41.25%
  YoY % 26.10% 181.36% -0.56% 25.35% 52.69% 17.72% -
  Horiz. % 794.94% 630.38% 224.05% 225.32% 179.75% 117.72% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers