[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

06-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -19.71%

YoY- 53.89%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	4,406,674	4,025,918	4,006,236	4,223,440	4,091,017	3,901,357	3,794,636	10.45%
YoY %	9.46%	0.49%	-5.14%	3.24%	4.86%	2.81%	-	-
Horiz. %	116.13%	106.09%	105.58%	111.30%	107.81%	102.81%	100.00%	-
PBT	233,262	207,150	226,142	280,628	304,065	314,970	239,946	-1.86%
YoY %	12.61%	-8.40%	-19.42%	-7.71%	-3.46%	31.27%	-	-
Horiz. %	97.21%	86.33%	94.25%	116.95%	126.72%	131.27%	100.00%	-
Tax	-68,917	-47,413	-46,630	-51,784	-38,098	-39,014	-37,836	48.98%
YoY %	-45.35%	-1.68%	9.95%	-35.92%	2.35%	-3.11%	-	-
Horiz. %	182.15%	125.31%	123.24%	136.86%	100.69%	103.11%	100.00%	-
NP	164,345	159,737	179,512	228,844	265,967	275,956	202,110	-12.84%
YoY %	2.88%	-11.02%	-21.56%	-13.96%	-3.62%	36.54%	-	-
Horiz. %	81.31%	79.03%	88.82%	113.23%	131.60%	136.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,169	129,828	135,726	172,548	214,910	227,613	176,114	-15.71%
YoY %	4.88%	-4.35%	-21.34%	-19.71%	-5.58%	29.24%	-	-
Horiz. %	77.32%	73.72%	77.07%	97.98%	122.03%	129.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.54%	22.89%	20.62%	18.45%	12.53%	12.39%	15.77%	-
YoY %	29.05%	11.01%	11.76%	47.25%	1.13%	-21.43%	-	-
Horiz. %	187.32%	145.15%	130.75%	116.99%	79.45%	78.57%	100.00%	-
Total Cost	4,242,329	3,866,181	3,826,724	3,994,596	3,825,050	3,625,401	3,592,526	11.68%
YoY %	9.73%	1.03%	-4.20%	4.43%	5.51%	0.92%	-	-
Horiz. %	118.09%	107.62%	106.52%	111.19%	106.47%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	1,794,737	1,701,159	8.09%
YoY %	5.62%	-9.45%	3.72%	86.37%	-42.36%	5.50%	-	-
Horiz. %	112.42%	106.44%	117.55%	113.33%	60.81%	105.50%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	95,624	101,296	112,480	144,593	97,360	90,961	103,413	-5.07%
YoY %	-5.60%	-9.94%	-22.21%	48.51%	7.03%	-12.04%	-	-
Horiz. %	92.47%	97.95%	108.77%	139.82%	94.15%	87.96%	100.00%	-
Div Payout %	70.22%	78.02%	82.87%	83.80%	45.30%	39.96%	58.72%	-
YoY %	-10.00%	-5.85%	-1.11%	84.99%	13.36%	-31.95%	-	-
Horiz. %	119.58%	132.87%	141.13%	142.71%	77.15%	68.05%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	1,794,737	1,701,159	8.09%
YoY %	5.62%	-9.45%	3.72%	86.37%	-42.36%	5.50%	-	-
Horiz. %	112.42%	106.44%	117.55%	113.33%	60.81%	105.50%	100.00%	-
NOSH	1,274,990	1,266,202	1,249,779	1,204,944	608,504	524,777	517,069	82.21%
YoY %	0.69%	1.31%	3.72%	98.02%	15.95%	1.49%	-	-
Horiz. %	246.58%	244.88%	241.70%	233.03%	117.68%	101.49%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	3.73%	3.97%	4.48%	5.42%	6.50%	7.07%	5.33%	-
YoY %	-6.05%	-11.38%	-17.34%	-16.62%	-8.06%	32.65%	-	-
Horiz. %	69.98%	74.48%	84.05%	101.69%	121.95%	132.65%	100.00%	-
ROE	7.12%	7.17%	6.79%	8.95%	20.78%	12.68%	10.35%	-
YoY %	-0.70%	5.60%	-24.13%	-56.93%	63.88%	22.51%	-	-
Horiz. %	68.79%	69.28%	65.60%	86.47%	200.77%	122.51%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	345.62	317.95	320.56	350.51	672.31	743.43	733.87	-39.38%
YoY %	8.70%	-0.81%	-8.54%	-47.86%	-9.57%	1.30%	-	-
Horiz. %	47.10%	43.33%	43.68%	47.76%	91.61%	101.30%	100.00%	-
EPS	10.68	10.25	10.86	14.32	20.21	43.37	34.06	-53.74%
YoY %	4.20%	-5.62%	-24.16%	-29.14%	-53.40%	27.33%	-	-
Horiz. %	31.36%	30.09%	31.88%	42.04%	59.34%	127.33%	100.00%	-
DPS	7.50	8.00	9.00	12.00	16.00	17.33	20.00	-47.90%
YoY %	-6.25%	-11.11%	-25.00%	-25.00%	-7.67%	-13.35%	-	-
Horiz. %	37.50%	40.00%	45.00%	60.00%	80.00%	86.65%	100.00%	-
NAPS	1.50	1.43	1.60	1.60	1.70	3.42	3.29	-40.67%
YoY %	4.90%	-10.63%	0.00%	-5.88%	-50.29%	3.95%	-	-
Horiz. %	45.59%	43.47%	48.63%	48.63%	51.67%	103.95%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,204,944
RPS	53.48	48.86	48.62	51.26	49.65	47.35	46.05	10.45%
YoY %	9.46%	0.49%	-5.15%	3.24%	4.86%	2.82%	-	-
Horiz. %	116.13%	106.10%	105.58%	111.31%	107.82%	102.82%	100.00%	-
EPS	1.65	1.58	1.65	2.09	2.61	2.76	2.14	-15.87%
YoY %	4.43%	-4.24%	-21.05%	-19.92%	-5.43%	28.97%	-	-
Horiz. %	77.10%	73.83%	77.10%	97.66%	121.96%	128.97%	100.00%	-
DPS	1.16	1.23	1.37	1.75	1.18	1.10	1.26	-5.34%
YoY %	-5.69%	-10.22%	-21.71%	48.31%	7.27%	-12.70%	-	-
Horiz. %	92.06%	97.62%	108.73%	138.89%	93.65%	87.30%	100.00%	-
NAPS	0.2321	0.2198	0.2427	0.234	0.1255	0.2178	0.2065	8.07%
YoY %	5.60%	-9.44%	3.72%	86.45%	-42.38%	5.47%	-	-
Horiz. %	112.40%	106.44%	117.53%	113.32%	60.77%	105.47%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.09	2.06	2.60	3.31	2.59	6.25	3.93	-
P/RPS	0.60	0.65	0.81	0.94	0.39	0.84	0.54	7.25%
YoY %	-7.69%	-19.75%	-13.83%	141.03%	-53.57%	55.56%	-	-
Horiz. %	111.11%	120.37%	150.00%	174.07%	72.22%	155.56%	100.00%	-
P/EPS	19.57	20.09	23.94	23.11	7.33	14.41	11.54	42.07%
YoY %	-2.59%	-16.08%	3.59%	215.28%	-49.13%	24.87%	-	-
Horiz. %	169.58%	174.09%	207.45%	200.26%	63.52%	124.87%	100.00%	-
EY	5.11	4.98	4.18	4.33	13.64	6.94	8.67	-29.63%
YoY %	2.61%	19.14%	-3.46%	-68.26%	96.54%	-19.95%	-	-
Horiz. %	58.94%	57.44%	48.21%	49.94%	157.32%	80.05%	100.00%	-
DY	3.59	3.88	3.46	3.63	6.18	2.77	5.09	-20.71%
YoY %	-7.47%	12.14%	-4.68%	-41.26%	123.10%	-45.58%	-	-
Horiz. %	70.53%	76.23%	67.98%	71.32%	121.41%	54.42%	100.00%	-
P/NAPS	1.39	1.44	1.62	2.07	1.52	1.83	1.19	10.88%
YoY %	-3.47%	-11.11%	-21.74%	36.18%	-16.94%	53.78%	-	-
Horiz. %	116.81%	121.01%	136.13%	173.95%	127.73%	153.78%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	30/10/14	12/08/14	-
Price	2.15	2.11	1.85	2.85	2.93	6.85	6.10	-
P/RPS	0.62	0.66	0.58	0.81	0.44	0.92	0.83	-17.62%
YoY %	-6.06%	13.79%	-28.40%	84.09%	-52.17%	10.84%	-	-
Horiz. %	74.70%	79.52%	69.88%	97.59%	53.01%	110.84%	100.00%	-
P/EPS	20.13	20.58	17.03	19.90	8.30	15.79	17.91	8.07%
YoY %	-2.19%	20.85%	-14.42%	139.76%	-47.44%	-11.84%	-	-
Horiz. %	112.40%	114.91%	95.09%	111.11%	46.34%	88.16%	100.00%	-
EY	4.97	4.86	5.87	5.02	12.05	6.33	5.58	-7.40%
YoY %	2.26%	-17.21%	16.93%	-58.34%	90.36%	13.44%	-	-
Horiz. %	89.07%	87.10%	105.20%	89.96%	215.95%	113.44%	100.00%	-
DY	3.49	3.79	4.86	4.21	5.46	2.53	3.28	4.21%
YoY %	-7.92%	-22.02%	15.44%	-22.89%	115.81%	-22.87%	-	-
Horiz. %	106.40%	115.55%	148.17%	128.35%	166.46%	77.13%	100.00%	-
P/NAPS	1.43	1.48	1.16	1.78	1.72	2.00	1.85	-15.73%
YoY %	-3.38%	27.59%	-34.83%	3.49%	-14.00%	8.11%	-	-
Horiz. %	77.30%	80.00%	62.70%	96.22%	92.97%	108.11%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:00:00

OBV

Hourly

SELL

2024-05-17 12:00:00

ADX

Hourly

SELL

2024-05-17 10:30:00

ADX

30 Mins

SELL

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 10:10:00

TURTLE SYSTEM 20

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

TOPGLOV

TOP GLOVE CORPORATION BHD

572

MPI

MALAYSIAN PACIFIC INDUSTRIES

486

MBSB

MALAYSIA BUILDING SOCIETY BHD

438

HLIND

HONG LEONG INDUSTRIES BHD

425

DNEX

DAGANG NEXCHANGE BERHAD

401

PTRANS

PERAK TRANSIT BERHAD

380

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MYEG

MY E.G. SERVICES BHD

343

NOTION

NOTION VTEC BHD

330

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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