[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4] | Financial Results | I3investor

[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

25-Feb-2016

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 4.88%

YoY- -36.64%

Quarter Report

Q4 2015 Notes.pdf

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	6,167,618	5,751,486	5,159,940	4,406,674	4,025,918	4,006,236	4,223,440	28.62%
YoY %	7.24%	11.46%	17.09%	9.46%	0.49%	-5.14%	-	-
Horiz. %	146.03%	136.18%	122.17%	104.34%	95.32%	94.86%	100.00%	-
PBT	651,938	672,828	548,948	233,262	207,150	226,142	280,628	75.13%
YoY %	-3.10%	22.57%	135.34%	12.61%	-8.40%	-19.42%	-	-
Horiz. %	232.31%	239.76%	195.61%	83.12%	73.82%	80.58%	100.00%	-
Tax	-59,805	-66,312	-56,220	-68,917	-47,413	-46,630	-51,784	10.04%
YoY %	9.81%	-17.95%	18.42%	-45.35%	-1.68%	9.95%	-	-
Horiz. %	115.49%	128.05%	108.57%	133.09%	91.56%	90.05%	100.00%	-
NP	592,133	606,516	492,728	164,345	159,737	179,512	228,844	88.14%
YoY %	-2.37%	23.09%	199.81%	2.88%	-11.02%	-21.56%	-	-
Horiz. %	258.75%	265.03%	215.31%	71.82%	69.80%	78.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	484,900	481,266	378,232	136,169	129,828	135,726	172,548	98.76%
YoY %	0.76%	27.24%	177.77%	4.88%	-4.35%	-21.34%	-	-
Horiz. %	281.02%	278.92%	219.20%	78.92%	75.24%	78.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.17%	9.86%	10.24%	29.54%	22.89%	20.62%	18.45%	-
YoY %	-7.00%	-3.71%	-65.34%	29.05%	11.01%	11.76%	-	-
Horiz. %	49.70%	53.44%	55.50%	160.11%	124.07%	111.76%	100.00%	-
Total Cost	5,575,485	5,144,970	4,667,212	4,242,329	3,866,181	3,826,724	3,994,596	24.81%
YoY %	8.37%	10.24%	10.02%	9.73%	1.03%	-4.20%	-	-
Horiz. %	139.58%	128.80%	116.84%	106.20%	96.79%	95.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	11.32%
YoY %	2.57%	2.44%	12.74%	5.62%	-9.45%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.20%	93.92%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	121,528	155,917	155,864	95,624	101,296	112,480	144,593	-10.91%
YoY %	-22.06%	0.03%	63.00%	-5.60%	-9.94%	-22.21%	-	-
Horiz. %	84.05%	107.83%	107.79%	66.13%	70.06%	77.79%	100.00%	-
Div Payout %	25.06%	32.40%	41.21%	70.22%	78.02%	82.87%	83.80%	-
YoY %	-22.65%	-21.38%	-41.31%	-10.00%	-5.85%	-1.11%	-	-
Horiz. %	29.90%	38.66%	49.18%	83.79%	93.10%	98.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	11.32%
YoY %	2.57%	2.44%	12.74%	5.62%	-9.45%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.20%	93.92%	103.72%	100.00%	-
NOSH	1,302,094	1,299,314	1,298,873	1,274,990	1,266,202	1,249,779	1,204,944	5.29%
YoY %	0.21%	0.03%	1.87%	0.69%	1.31%	3.72%	-	-
Horiz. %	108.06%	107.83%	107.80%	105.81%	105.08%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.60%	10.55%	9.55%	3.73%	3.97%	4.48%	5.42%	-
YoY %	-9.00%	10.47%	156.03%	-6.05%	-11.38%	-17.34%	-	-
Horiz. %	177.12%	194.65%	176.20%	68.82%	73.25%	82.66%	100.00%	-
ROE	21.40%	21.79%	17.54%	7.12%	7.17%	6.79%	8.95%	-
YoY %	-1.79%	24.23%	146.35%	-0.70%	5.60%	-24.13%	-	-
Horiz. %	239.11%	243.46%	195.98%	79.55%	80.11%	75.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	473.67	442.66	397.26	345.62	317.95	320.56	350.51	22.16%
YoY %	7.01%	11.43%	14.94%	8.70%	-0.81%	-8.54%	-	-
Horiz. %	135.14%	126.29%	113.34%	98.60%	90.71%	91.46%	100.00%	-
EPS	37.24	37.04	29.12	10.68	10.25	10.86	14.32	88.77%
YoY %	0.54%	27.20%	172.66%	4.20%	-5.62%	-24.16%	-	-
Horiz. %	260.06%	258.66%	203.35%	74.58%	71.58%	75.84%	100.00%	-
DPS	9.33	12.00	12.00	7.50	8.00	9.00	12.00	-15.40%
YoY %	-22.25%	0.00%	60.00%	-6.25%	-11.11%	-25.00%	-	-
Horiz. %	77.75%	100.00%	100.00%	62.50%	66.67%	75.00%	100.00%	-
NAPS	1.74	1.70	1.66	1.50	1.43	1.60	1.60	5.73%
YoY %	2.35%	2.41%	10.67%	4.90%	-10.63%	0.00%	-	-
Horiz. %	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,297,591
RPS	74.85	69.80	62.62	53.48	48.86	48.62	51.26	28.62%
YoY %	7.23%	11.47%	17.09%	9.46%	0.49%	-5.15%	-	-
Horiz. %	146.02%	136.17%	122.16%	104.33%	95.32%	94.85%	100.00%	-
EPS	5.88	5.84	4.59	1.65	1.58	1.65	2.09	98.91%
YoY %	0.68%	27.23%	178.18%	4.43%	-4.24%	-21.05%	-	-
Horiz. %	281.34%	279.43%	219.62%	78.95%	75.60%	78.95%	100.00%	-
DPS	1.47	1.89	1.89	1.16	1.23	1.37	1.75	-10.94%
YoY %	-22.22%	0.00%	62.93%	-5.69%	-10.22%	-21.71%	-	-
Horiz. %	84.00%	108.00%	108.00%	66.29%	70.29%	78.29%	100.00%	-
NAPS	0.275	0.2681	0.2617	0.2321	0.2198	0.2427	0.234	11.33%
YoY %	2.57%	2.45%	12.75%	5.60%	-9.44%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.19%	93.93%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.29	3.68	2.65	2.09	2.06	2.60	3.31	-
P/RPS	0.91	0.83	0.67	0.60	0.65	0.81	0.94	-2.13%
YoY %	9.64%	23.88%	11.67%	-7.69%	-19.75%	-13.83%	-	-
Horiz. %	96.81%	88.30%	71.28%	63.83%	69.15%	86.17%	100.00%	-
P/EPS	11.52	9.94	9.10	19.57	20.09	23.94	23.11	-37.05%
YoY %	15.90%	9.23%	-53.50%	-2.59%	-16.08%	3.59%	-	-
Horiz. %	49.85%	43.01%	39.38%	84.68%	86.93%	103.59%	100.00%	-
EY	8.68	10.07	10.99	5.11	4.98	4.18	4.33	58.78%
YoY %	-13.80%	-8.37%	115.07%	2.61%	19.14%	-3.46%	-	-
Horiz. %	200.46%	232.56%	253.81%	118.01%	115.01%	96.54%	100.00%	-
DY	2.18	3.26	4.53	3.59	3.88	3.46	3.63	-28.75%
YoY %	-33.13%	-28.04%	26.18%	-7.47%	12.14%	-4.68%	-	-
Horiz. %	60.06%	89.81%	124.79%	98.90%	106.89%	95.32%	100.00%	-
P/NAPS	2.47	2.16	1.60	1.39	1.44	1.62	2.07	12.46%
YoY %	14.35%	35.00%	15.11%	-3.47%	-11.11%	-21.74%	-	-
Horiz. %	119.32%	104.35%	77.29%	67.15%	69.57%	78.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	-
Price	4.35	4.30	2.94	2.15	2.11	1.85	2.85	-
P/RPS	0.92	0.97	0.74	0.62	0.66	0.58	0.81	8.83%
YoY %	-5.15%	31.08%	19.35%	-6.06%	13.79%	-28.40%	-	-
Horiz. %	113.58%	119.75%	91.36%	76.54%	81.48%	71.60%	100.00%	-
P/EPS	11.68	11.61	10.10	20.13	20.58	17.03	19.90	-29.83%
YoY %	0.60%	14.95%	-49.83%	-2.19%	20.85%	-14.42%	-	-
Horiz. %	58.69%	58.34%	50.75%	101.16%	103.42%	85.58%	100.00%	-
EY	8.56	8.61	9.90	4.97	4.86	5.87	5.02	42.59%
YoY %	-0.58%	-13.03%	99.20%	2.26%	-17.21%	16.93%	-	-
Horiz. %	170.52%	171.51%	197.21%	99.00%	96.81%	116.93%	100.00%	-
DY	2.15	2.79	4.08	3.49	3.79	4.86	4.21	-36.03%
YoY %	-22.94%	-31.62%	16.91%	-7.92%	-22.02%	15.44%	-	-
Horiz. %	51.07%	66.27%	96.91%	82.90%	90.02%	115.44%	100.00%	-
P/NAPS	2.50	2.53	1.77	1.43	1.48	1.16	1.78	25.33%
YoY %	-1.19%	42.94%	23.78%	-3.38%	27.59%	-34.83%	-	-
Horiz. %	140.45%	142.13%	99.44%	80.34%	83.15%	65.17%	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

Post a Comment

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:55:00

EMA 5

5 Mins

SELL

2024-04-29 16:40:00

EMA 5

10 Mins

BUY

2024-04-29 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:20:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

AmInvest Research Reports

Stock on Radar - YTL Corporation

2

save malaysia!

Why detractors silent about PMX’s latest Saudi trip to attend WEF after whipping up a storm on his maiden trip

3

TA Sector Research

Weekly Strategy - Buying Support Needed to Cushion Negative External News Flows

4

save malaysia!

Make EPF account restructuring a step towards a more comprehensive pension reform — Hawati Abdul Hamid and Puteri Marjan Megat Muzafar

5

save malaysia!

Should “stakeholders” sue Bloomberg to prove 2nd casino licence claim for Johor’s Forest City is “sheer slander”?

6

TA Sector Research

Daily Market Commentary - 29 Apr 2024

7

save malaysia!

YTL Power, YTL Corp touch new highs

8

save malaysia!

Trade-related and ESG measures must be fair to developing countries - Tengku Zafrul

Hot Stocks Today >

1

TASCO BERHAD

1000

2

YTL POWER INTERNATIONAL BHD

483

3

MY E.G. SERVICES BHD

367

4

PERAK TRANSIT BERHAD

343

5

MALAYSIAN PACIFIC INDUSTRIES

336

6

YTL CORPORATION BHD

323

7

HONG LEONG INDUSTRIES BHD

316

8

CAPITAL A BERHAD

252

9

SAPURA ENERGY BERHAD

206

10

TOP GLOVE CORPORATION BHD

205

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....