[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	8,501,744	8,170,364	8,025,940	8,201,210	7,736,896	6,649,451	6,167,618	23.88%
YoY %	4.06%	1.80%	-2.14%	6.00%	16.35%	7.81%	-	-
Horiz. %	137.84%	132.47%	130.13%	132.97%	125.44%	107.81%	100.00%	-
PBT	840,956	819,531	825,112	817,402	797,320	674,832	651,938	18.51%
YoY %	2.61%	-0.68%	0.94%	2.52%	18.15%	3.51%	-	-
Horiz. %	128.99%	125.71%	126.56%	125.38%	122.30%	103.51%	100.00%	-
Tax	-70,700	-64,123	-69,466	-65,510	-56,672	-69,062	-59,805	11.81%
YoY %	-10.26%	7.69%	-6.04%	-15.60%	17.94%	-15.48%	-	-
Horiz. %	118.22%	107.22%	116.15%	109.54%	94.76%	115.48%	100.00%	-
NP	770,256	755,408	755,645	751,892	740,648	605,770	592,133	19.18%
YoY %	1.97%	-0.03%	0.50%	1.52%	22.27%	2.30%	-	-
Horiz. %	130.08%	127.57%	127.61%	126.98%	125.08%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	601,908	602,789	603,466	596,434	592,196	483,572	484,900	15.51%
YoY %	-0.15%	-0.11%	1.18%	0.72%	22.46%	-0.27%	-	-
Horiz. %	124.13%	124.31%	124.45%	123.00%	122.13%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.41%	7.82%	8.42%	8.01%	7.11%	10.23%	9.17%	-
YoY %	7.54%	-7.13%	5.12%	12.66%	-30.50%	11.56%	-	-
Horiz. %	91.71%	85.28%	91.82%	87.35%	77.54%	111.56%	100.00%	-
Total Cost	7,731,488	7,414,956	7,270,294	7,449,318	6,996,248	6,043,681	5,575,485	24.37%
YoY %	4.27%	1.99%	-2.40%	6.48%	15.76%	8.40%	-	-
Horiz. %	138.67%	132.99%	130.40%	133.61%	125.48%	108.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,049,504	2,227,223	1,750,798	2,082,313	2,040,775	994,554	2,265,644	21.92%
YoY %	36.92%	27.21%	-15.92%	2.04%	105.19%	-56.10%	-	-
Horiz. %	134.60%	98.30%	77.28%	91.91%	90.07%	43.90%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	231,607	226,497	223,506	223,104	222,630	140,895	121,528	53.77%
YoY %	2.26%	1.34%	0.18%	0.21%	58.01%	15.94%	-	-
Horiz. %	190.58%	186.37%	183.91%	183.58%	183.19%	115.94%	100.00%	-
Div Payout %	38.48%	37.57%	37.04%	37.41%	37.59%	29.14%	25.06%	-
YoY %	2.42%	1.43%	-0.99%	-0.48%	29.00%	16.28%	-	-
Horiz. %	153.55%	149.92%	147.81%	149.28%	150.00%	116.28%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	3,049,504	2,227,223	1,750,798	2,082,313	2,040,775	994,554	2,265,644	21.92%
YoY %	36.92%	27.21%	-15.92%	2.04%	105.19%	-56.10%	-	-
Horiz. %	134.60%	98.30%	77.28%	91.91%	90.07%	43.90%	100.00%	-
NOSH	3,867,037	3,832,781	3,725,103	3,718,416	3,710,501	1,657,591	1,302,094	106.74%
YoY %	0.89%	2.89%	0.18%	0.21%	123.85%	27.30%	-	-
Horiz. %	296.99%	294.36%	286.09%	285.57%	284.96%	127.30%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	9.06%	9.25%	9.42%	9.17%	9.57%	9.11%	9.60%	-
YoY %	-2.05%	-1.80%	2.73%	-4.18%	5.05%	-5.10%	-	-
Horiz. %	94.38%	96.35%	98.12%	95.52%	99.69%	94.90%	100.00%	-
ROE	19.74%	27.06%	34.47%	28.64%	29.02%	48.62%	21.40%	-
YoY %	-27.05%	-21.50%	20.36%	-1.31%	-40.31%	127.20%	-	-
Horiz. %	92.24%	126.45%	161.07%	133.83%	135.61%	227.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	220.24	216.44	215.46	220.56	208.51	401.15	473.67	-40.01%
YoY %	1.76%	0.45%	-2.31%	5.78%	-48.02%	-15.31%	-	-
Horiz. %	46.50%	45.69%	45.49%	46.56%	44.02%	84.69%	100.00%	-
EPS	15.60	16.13	16.20	16.04	15.96	13.22	37.24	-44.04%
YoY %	-3.29%	-0.43%	1.00%	0.50%	20.73%	-64.50%	-	-
Horiz. %	41.89%	43.31%	43.50%	43.07%	42.86%	35.50%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	8.50	9.33	-25.51%
YoY %	0.00%	0.00%	0.00%	0.00%	-29.41%	-8.90%	-	-
Horiz. %	64.31%	64.31%	64.31%	64.31%	64.31%	91.10%	100.00%	-
NAPS	0.79	0.59	0.47	0.56	0.55	0.60	1.74	-40.95%
YoY %	33.90%	25.53%	-16.07%	1.82%	-8.33%	-65.52%	-	-
Horiz. %	45.40%	33.91%	27.01%	32.18%	31.61%	34.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,735,522
RPS	103.18	99.16	97.41	99.53	93.90	80.70	74.85	23.88%
YoY %	4.05%	1.80%	-2.13%	6.00%	16.36%	7.82%	-	-
Horiz. %	137.85%	132.48%	130.14%	132.97%	125.45%	107.82%	100.00%	-
EPS	7.31	7.32	7.32	7.24	7.19	5.87	5.88	15.63%
YoY %	-0.14%	0.00%	1.10%	0.70%	22.49%	-0.17%	-	-
Horiz. %	124.32%	124.49%	124.49%	123.13%	122.28%	99.83%	100.00%	-
DPS	2.81	2.75	2.71	2.71	2.70	1.71	1.47	54.08%
YoY %	2.18%	1.48%	0.00%	0.37%	57.89%	16.33%	-	-
Horiz. %	191.16%	187.07%	184.35%	184.35%	183.67%	116.33%	100.00%	-
NAPS	0.3701	0.2703	0.2125	0.2527	0.2477	0.1207	0.275	21.91%
YoY %	36.92%	27.20%	-15.91%	2.02%	105.22%	-56.11%	-	-
Horiz. %	134.58%	98.29%	77.27%	91.89%	90.07%	43.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	4.32	5.39	3.77	2.68	2.65	1.59	4.29	-
P/RPS	1.96	2.49	1.75	1.22	1.27	0.40	0.91	66.85%
YoY %	-21.29%	42.29%	43.44%	-3.94%	217.50%	-56.04%	-	-
Horiz. %	215.38%	273.63%	192.31%	134.07%	139.56%	43.96%	100.00%	-
P/EPS	27.70	33.75	23.27	16.71	16.60	5.45	11.52	79.57%
YoY %	-17.93%	45.04%	39.26%	0.66%	204.59%	-52.69%	-	-
Horiz. %	240.45%	292.97%	202.00%	145.05%	144.10%	47.31%	100.00%	-
EY	3.61	2.96	4.30	5.99	6.02	18.35	8.68	-44.31%
YoY %	21.96%	-31.16%	-28.21%	-0.50%	-67.19%	111.41%	-	-
Horiz. %	41.59%	34.10%	49.54%	69.01%	69.35%	211.41%	100.00%	-
DY	1.39	1.11	1.59	2.24	2.26	5.35	2.18	-25.93%
YoY %	25.23%	-30.19%	-29.02%	-0.88%	-57.76%	145.41%	-	-
Horiz. %	63.76%	50.92%	72.94%	102.75%	103.67%	245.41%	100.00%	-
P/NAPS	5.47	9.14	8.02	4.79	4.82	2.65	2.47	69.98%
YoY %	-40.15%	13.97%	67.43%	-0.62%	81.89%	7.29%	-	-
Horiz. %	221.46%	370.04%	324.70%	193.93%	195.14%	107.29%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/05/18	27/02/18	21/11/17	16/08/17	18/05/17	27/02/17	28/10/16	-
Price	4.96	5.78	4.75	3.29	2.74	2.35	4.35	-
P/RPS	2.25	2.67	2.20	1.49	1.31	0.59	0.92	81.62%
YoY %	-15.73%	21.36%	47.65%	13.74%	122.03%	-35.87%	-	-
Horiz. %	244.57%	290.22%	239.13%	161.96%	142.39%	64.13%	100.00%	-
P/EPS	31.81	36.20	29.32	20.51	17.17	8.06	11.68	95.13%
YoY %	-12.13%	23.47%	42.95%	19.45%	113.03%	-30.99%	-	-
Horiz. %	272.35%	309.93%	251.03%	175.60%	147.00%	69.01%	100.00%	-
EY	3.14	2.76	3.41	4.88	5.82	12.41	8.56	-48.78%
YoY %	13.77%	-19.06%	-30.12%	-16.15%	-53.10%	44.98%	-	-
Horiz. %	36.68%	32.24%	39.84%	57.01%	67.99%	144.98%	100.00%	-
DY	1.21	1.04	1.26	1.82	2.19	3.62	2.15	-31.85%
YoY %	16.35%	-17.46%	-30.77%	-16.89%	-39.50%	68.37%	-	-
Horiz. %	56.28%	48.37%	58.60%	84.65%	101.86%	168.37%	100.00%	-
P/NAPS	6.28	9.80	10.11	5.88	4.98	3.92	2.50	84.89%
YoY %	-35.92%	-3.07%	71.94%	18.07%	27.04%	56.80%	-	-
Horiz. %	251.20%	392.00%	404.40%	235.20%	199.20%	156.80%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 09:50:00

EMA 5

10 Mins

SELL

2024-05-16 09:45:00

EMA 5

5 Mins

SELL

2024-05-16 09:40:00

ADX

10 Mins

SELL

2024-05-16 09:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 09:20:00

TURTLE SYSTEM 55

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

618

HARTA

HARTALEGA HOLDINGS BHD

563

PTRANS

PERAK TRANSIT BERHAD

425

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

409

MYEG

MY E.G. SERVICES BHD

353

SUPERMX

SUPERMAX CORPORATION BHD

341

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

266,565,700

REVENUE

0.245

0.00

255,264,400

TOPGLOV

1.14

-0.12

200,119,100

HSI-HUZ

0.205

-0.04

183,928,000

MQTECH

0.015

-0.005

139,462,100

CAREPLS

0.34

-0.04

81,738,900

SUPERMX

0.985

-0.095

73,524,100

SINKUNG

0.15

+0.01

58,874,400

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

46,086,000

More active Stocks

MPI

33.30

+0.78

55,100

F&N

33.14

+0.66

101,800

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

204,300

HEIM

24.68

+0.48

168,200

PANAMY

19.62

+0.36

14,900

KSENG

6.33

+0.35

375,900

PENTA

4.71

+0.26

2,489,400

HSTECH-C10

0.60

+0.25

40,000

VSTECS

3.58

+0.23

5,296,500

More gainer Stocks

HARTA

3.43

-0.39

24,077,400

KOSSAN

2.48

-0.26

12,753,400

AIRPORT

10.16

-0.24

15,735,400

AJI

16.32

-0.24

74,400

KOSSAN-C60

0.565

-0.215

315,000

PTT

1.74

-0.19

804,500

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

622,800

TOPGLOV

1.14

-0.12

200,119,100

KUAISHO-C17

0.08

-0.12

58,800

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