[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

12-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -21.34%

YoY- -22.93%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	5,159,940	4,406,674	4,025,918	4,006,236	4,223,440	4,091,017	3,901,357	20.46%
YoY %	17.09%	9.46%	0.49%	-5.14%	3.24%	4.86%	-	-
Horiz. %	132.26%	112.95%	103.19%	102.69%	108.26%	104.86%	100.00%	-
PBT	548,948	233,262	207,150	226,142	280,628	304,065	314,970	44.77%
YoY %	135.34%	12.61%	-8.40%	-19.42%	-7.71%	-3.46%	-	-
Horiz. %	174.29%	74.06%	65.77%	71.80%	89.10%	96.54%	100.00%	-
Tax	-56,220	-68,917	-47,413	-46,630	-51,784	-38,098	-39,014	27.55%
YoY %	18.42%	-45.35%	-1.68%	9.95%	-35.92%	2.35%	-	-
Horiz. %	144.10%	176.65%	121.53%	119.52%	132.73%	97.65%	100.00%	-
NP	492,728	164,345	159,737	179,512	228,844	265,967	275,956	47.12%
YoY %	199.81%	2.88%	-11.02%	-21.56%	-13.96%	-3.62%	-	-
Horiz. %	178.55%	59.55%	57.88%	65.05%	82.93%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	378,232	136,169	129,828	135,726	172,548	214,910	227,613	40.25%
YoY %	177.77%	4.88%	-4.35%	-21.34%	-19.71%	-5.58%	-	-
Horiz. %	166.17%	59.82%	57.04%	59.63%	75.81%	94.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.24%	29.54%	22.89%	20.62%	18.45%	12.53%	12.39%	-
YoY %	-65.34%	29.05%	11.01%	11.76%	47.25%	1.13%	-	-
Horiz. %	82.65%	238.42%	184.75%	166.42%	148.91%	101.13%	100.00%	-
Total Cost	4,667,212	4,242,329	3,866,181	3,826,724	3,994,596	3,825,050	3,625,401	18.32%
YoY %	10.02%	9.73%	1.03%	-4.20%	4.43%	5.51%	-	-
Horiz. %	128.74%	117.02%	106.64%	105.55%	110.18%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	1,794,737	12.99%
YoY %	12.74%	5.62%	-9.45%	3.72%	86.37%	-42.36%	-	-
Horiz. %	120.14%	106.56%	100.89%	111.42%	107.42%	57.64%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	155,864	95,624	101,296	112,480	144,593	97,360	90,961	43.14%
YoY %	63.00%	-5.60%	-9.94%	-22.21%	48.51%	7.03%	-	-
Horiz. %	171.35%	105.13%	111.36%	123.66%	158.96%	107.03%	100.00%	-
Div Payout %	41.21%	70.22%	78.02%	82.87%	83.80%	45.30%	39.96%	-
YoY %	-41.31%	-10.00%	-5.85%	-1.11%	84.99%	13.36%	-	-
Horiz. %	103.13%	175.73%	195.25%	207.38%	209.71%	113.36%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	1,794,737	12.99%
YoY %	12.74%	5.62%	-9.45%	3.72%	86.37%	-42.36%	-	-
Horiz. %	120.14%	106.56%	100.89%	111.42%	107.42%	57.64%	100.00%	-
NOSH	1,298,873	1,274,990	1,266,202	1,249,779	1,204,944	608,504	524,777	82.87%
YoY %	1.87%	0.69%	1.31%	3.72%	98.02%	15.95%	-	-
Horiz. %	247.51%	242.96%	241.28%	238.15%	229.61%	115.95%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	9.55%	3.73%	3.97%	4.48%	5.42%	6.50%	7.07%	-
YoY %	156.03%	-6.05%	-11.38%	-17.34%	-16.62%	-8.06%	-	-
Horiz. %	135.08%	52.76%	56.15%	63.37%	76.66%	91.94%	100.00%	-
ROE	17.54%	7.12%	7.17%	6.79%	8.95%	20.78%	12.68%	-
YoY %	146.35%	-0.70%	5.60%	-24.13%	-56.93%	63.88%	-	-
Horiz. %	138.33%	56.15%	56.55%	53.55%	70.58%	163.88%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	397.26	345.62	317.95	320.56	350.51	672.31	743.43	-34.12%
YoY %	14.94%	8.70%	-0.81%	-8.54%	-47.86%	-9.57%	-	-
Horiz. %	53.44%	46.49%	42.77%	43.12%	47.15%	90.43%	100.00%	-
EPS	29.12	10.68	10.25	10.86	14.32	20.21	43.37	-23.30%
YoY %	172.66%	4.20%	-5.62%	-24.16%	-29.14%	-53.40%	-	-
Horiz. %	67.14%	24.63%	23.63%	25.04%	33.02%	46.60%	100.00%	-
DPS	12.00	7.50	8.00	9.00	12.00	16.00	17.33	-21.71%
YoY %	60.00%	-6.25%	-11.11%	-25.00%	-25.00%	-7.67%	-	-
Horiz. %	69.24%	43.28%	46.16%	51.93%	69.24%	92.33%	100.00%	-
NAPS	1.66	1.50	1.43	1.60	1.60	1.70	3.42	-38.21%
YoY %	10.67%	4.90%	-10.63%	0.00%	-5.88%	-50.29%	-	-
Horiz. %	48.54%	43.86%	41.81%	46.78%	46.78%	49.71%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,554
RPS	62.62	53.48	48.86	48.62	51.26	49.65	47.35	20.46%
YoY %	17.09%	9.46%	0.49%	-5.15%	3.24%	4.86%	-	-
Horiz. %	132.25%	112.95%	103.19%	102.68%	108.26%	104.86%	100.00%	-
EPS	4.59	1.65	1.58	1.65	2.09	2.61	2.76	40.32%
YoY %	178.18%	4.43%	-4.24%	-21.05%	-19.92%	-5.43%	-	-
Horiz. %	166.30%	59.78%	57.25%	59.78%	75.72%	94.57%	100.00%	-
DPS	1.89	1.16	1.23	1.37	1.75	1.18	1.10	43.40%
YoY %	62.93%	-5.69%	-10.22%	-21.71%	48.31%	7.27%	-	-
Horiz. %	171.82%	105.45%	111.82%	124.55%	159.09%	107.27%	100.00%	-
NAPS	0.2617	0.2321	0.2198	0.2427	0.234	0.1255	0.2178	13.00%
YoY %	12.75%	5.60%	-9.44%	3.72%	86.45%	-42.38%	-	-
Horiz. %	120.16%	106.57%	100.92%	111.43%	107.44%	57.62%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	2.65	2.09	2.06	2.60	3.31	2.59	6.25	-
P/RPS	0.67	0.60	0.65	0.81	0.94	0.39	0.84	-13.98%
YoY %	11.67%	-7.69%	-19.75%	-13.83%	141.03%	-53.57%	-	-
Horiz. %	79.76%	71.43%	77.38%	96.43%	111.90%	46.43%	100.00%	-
P/EPS	9.10	19.57	20.09	23.94	23.11	7.33	14.41	-26.37%
YoY %	-53.50%	-2.59%	-16.08%	3.59%	215.28%	-49.13%	-	-
Horiz. %	63.15%	135.81%	139.42%	166.13%	160.37%	50.87%	100.00%	-
EY	10.99	5.11	4.98	4.18	4.33	13.64	6.94	35.82%
YoY %	115.07%	2.61%	19.14%	-3.46%	-68.26%	96.54%	-	-
Horiz. %	158.36%	73.63%	71.76%	60.23%	62.39%	196.54%	100.00%	-
DY	4.53	3.59	3.88	3.46	3.63	6.18	2.77	38.76%
YoY %	26.18%	-7.47%	12.14%	-4.68%	-41.26%	123.10%	-	-
Horiz. %	163.54%	129.60%	140.07%	124.91%	131.05%	223.10%	100.00%	-
P/NAPS	1.60	1.39	1.44	1.62	2.07	1.52	1.83	-8.55%
YoY %	15.11%	-3.47%	-11.11%	-21.74%	36.18%	-16.94%	-	-
Horiz. %	87.43%	75.96%	78.69%	88.52%	113.11%	83.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	30/10/14	-
Price	2.94	2.15	2.11	1.85	2.85	2.93	6.85	-
P/RPS	0.74	0.62	0.66	0.58	0.81	0.44	0.92	-13.49%
YoY %	19.35%	-6.06%	13.79%	-28.40%	84.09%	-52.17%	-	-
Horiz. %	80.43%	67.39%	71.74%	63.04%	88.04%	47.83%	100.00%	-
P/EPS	10.10	20.13	20.58	17.03	19.90	8.30	15.79	-25.74%
YoY %	-49.83%	-2.19%	20.85%	-14.42%	139.76%	-47.44%	-	-
Horiz. %	63.96%	127.49%	130.34%	107.85%	126.03%	52.56%	100.00%	-
EY	9.90	4.97	4.86	5.87	5.02	12.05	6.33	34.70%
YoY %	99.20%	2.26%	-17.21%	16.93%	-58.34%	90.36%	-	-
Horiz. %	156.40%	78.52%	76.78%	92.73%	79.30%	190.36%	100.00%	-
DY	4.08	3.49	3.79	4.86	4.21	5.46	2.53	37.47%
YoY %	16.91%	-7.92%	-22.02%	15.44%	-22.89%	115.81%	-	-
Horiz. %	161.26%	137.94%	149.80%	192.09%	166.40%	215.81%	100.00%	-
P/NAPS	1.77	1.43	1.48	1.16	1.78	1.72	2.00	-7.81%
YoY %	23.78%	-3.38%	27.59%	-34.83%	3.49%	-14.00%	-	-
Horiz. %	88.50%	71.50%	74.00%	58.00%	89.00%	86.00%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 10:00:00

EMA 5

Hourly

SELL

2024-05-21 10:00:00

EMA 5

30 Mins

SELL

2024-05-21 10:00:00

ADX

5 Mins

SELL

2024-05-21 09:40:00

EMA 5

10 Mins

SELL

2024-05-21 09:40:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

324

PTRANS

PERAK TRANSIT BERHAD

312

NOTION

NOTION VTEC BHD

309

HLIND

HONG LEONG INDUSTRIES BHD

299

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

Daily Stocks

INGENIEU

0.07

-0.01

576,080,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.125

-0.035

137,830,400

HSI-CXG

0.20

-0.05

123,001,700

HSI-HUZ

0.20

+0.035

121,517,400

FEYTECH

1.09

+0.29

99,222,000

BCMALL

0.015

+0.005

77,650,700

DNEX

0.445

0.00

75,450,800

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.48

+0.03

62,628,100

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

VSTECS

4.02

+0.41

4,134,100

FEYTECH

1.09

+0.29

99,222,000

SAM

6.18

+0.28

1,369,200

6.51

+0.25

6,111,600

PANAMY

19.76

+0.20

12,700

AJI

15.88

+0.18

64,900

HLIND

11.66

+0.18

45,700

2.53

+0.15

4,648,900

RAPID

0.845

+0.135

18,353,300

More gainer Stocks

KLK

21.70

-0.74

1,462,900

PETDAG

20.60

-0.58

432,100

MPI

38.94

-0.46

317,800

HEIM

24.94

-0.40

49,300

NESTLE

129.40

-0.40

23,400

PPB

15.02

-0.30

364,100

UTDPLT

25.46

-0.24

78,200

BKAWAN

20.00

-0.24

9,000

SUNCON-C15

0.165

-0.205

57,000

HLBANK

19.32

-0.20

172,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More