[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	6,649,451	6,167,618	5,751,486	5,159,940	4,406,674	4,025,918	4,006,236	39.96%
YoY %	7.81%	7.24%	11.46%	17.09%	9.46%	0.49%	-	-
Horiz. %	165.98%	153.95%	143.56%	128.80%	110.00%	100.49%	100.00%	-
PBT	674,832	651,938	672,828	548,948	233,262	207,150	226,142	106.58%
YoY %	3.51%	-3.10%	22.57%	135.34%	12.61%	-8.40%	-	-
Horiz. %	298.41%	288.29%	297.52%	242.74%	103.15%	91.60%	100.00%	-
Tax	-69,062	-59,805	-66,312	-56,220	-68,917	-47,413	-46,630	29.77%
YoY %	-15.48%	9.81%	-17.95%	18.42%	-45.35%	-1.68%	-	-
Horiz. %	148.11%	128.25%	142.21%	120.57%	147.80%	101.68%	100.00%	-
NP	605,770	592,133	606,516	492,728	164,345	159,737	179,512	124.15%
YoY %	2.30%	-2.37%	23.09%	199.81%	2.88%	-11.02%	-	-
Horiz. %	337.45%	329.86%	337.87%	274.48%	91.55%	88.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	483,572	484,900	481,266	378,232	136,169	129,828	135,726	132.37%
YoY %	-0.27%	0.76%	27.24%	177.77%	4.88%	-4.35%	-	-
Horiz. %	356.29%	357.26%	354.59%	278.67%	100.33%	95.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.23%	9.17%	9.86%	10.24%	29.54%	22.89%	20.62%	-
YoY %	11.56%	-7.00%	-3.71%	-65.34%	29.05%	11.01%	-	-
Horiz. %	49.61%	44.47%	47.82%	49.66%	143.26%	111.01%	100.00%	-
Total Cost	6,043,681	5,575,485	5,144,970	4,667,212	4,242,329	3,866,181	3,826,724	35.42%
YoY %	8.40%	8.37%	10.24%	10.02%	9.73%	1.03%	-	-
Horiz. %	157.93%	145.70%	134.45%	121.96%	110.86%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	994,554	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	-37.09%
YoY %	-56.10%	2.57%	2.44%	12.74%	5.62%	-9.45%	-	-
Horiz. %	49.74%	113.30%	110.46%	107.83%	95.64%	90.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	140,895	121,528	155,917	155,864	95,624	101,296	112,480	16.12%
YoY %	15.94%	-22.06%	0.03%	63.00%	-5.60%	-9.94%	-	-
Horiz. %	125.26%	108.04%	138.62%	138.57%	85.01%	90.06%	100.00%	-
Div Payout %	29.14%	25.06%	32.40%	41.21%	70.22%	78.02%	82.87%	-
YoY %	16.28%	-22.65%	-21.38%	-41.31%	-10.00%	-5.85%	-	-
Horiz. %	35.16%	30.24%	39.10%	49.73%	84.74%	94.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	994,554	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	-37.09%
YoY %	-56.10%	2.57%	2.44%	12.74%	5.62%	-9.45%	-	-
Horiz. %	49.74%	113.30%	110.46%	107.83%	95.64%	90.55%	100.00%	-
NOSH	1,657,591	1,302,094	1,299,314	1,298,873	1,274,990	1,266,202	1,249,779	20.61%
YoY %	27.30%	0.21%	0.03%	1.87%	0.69%	1.31%	-	-
Horiz. %	132.63%	104.19%	103.96%	103.93%	102.02%	101.31%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.11%	9.60%	10.55%	9.55%	3.73%	3.97%	4.48%	-
YoY %	-5.10%	-9.00%	10.47%	156.03%	-6.05%	-11.38%	-	-
Horiz. %	203.35%	214.29%	235.49%	213.17%	83.26%	88.62%	100.00%	-
ROE	48.62%	21.40%	21.79%	17.54%	7.12%	7.17%	6.79%	-
YoY %	127.20%	-1.79%	24.23%	146.35%	-0.70%	5.60%	-	-
Horiz. %	716.05%	315.17%	320.91%	258.32%	104.86%	105.60%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	401.15	473.67	442.66	397.26	345.62	317.95	320.56	16.04%
YoY %	-15.31%	7.01%	11.43%	14.94%	8.70%	-0.81%	-	-
Horiz. %	125.14%	147.76%	138.09%	123.93%	107.82%	99.19%	100.00%	-
EPS	13.22	37.24	37.04	29.12	10.68	10.25	10.86	13.93%
YoY %	-64.50%	0.54%	27.20%	172.66%	4.20%	-5.62%	-	-
Horiz. %	121.73%	342.91%	341.07%	268.14%	98.34%	94.38%	100.00%	-
DPS	8.50	9.33	12.00	12.00	7.50	8.00	9.00	-3.72%
YoY %	-8.90%	-22.25%	0.00%	60.00%	-6.25%	-11.11%	-	-
Horiz. %	94.44%	103.67%	133.33%	133.33%	83.33%	88.89%	100.00%	-
NAPS	0.60	1.74	1.70	1.66	1.50	1.43	1.60	-47.84%
YoY %	-65.52%	2.35%	2.41%	10.67%	4.90%	-10.63%	-	-
Horiz. %	37.50%	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,298,873
RPS	80.70	74.85	69.80	62.62	53.48	48.86	48.62	39.97%
YoY %	7.82%	7.23%	11.47%	17.09%	9.46%	0.49%	-	-
Horiz. %	165.98%	153.95%	143.56%	128.79%	110.00%	100.49%	100.00%	-
EPS	5.87	5.88	5.84	4.59	1.65	1.58	1.65	132.14%
YoY %	-0.17%	0.68%	27.23%	178.18%	4.43%	-4.24%	-	-
Horiz. %	355.76%	356.36%	353.94%	278.18%	100.00%	95.76%	100.00%	-
DPS	1.71	1.47	1.89	1.89	1.16	1.23	1.37	15.84%
YoY %	16.33%	-22.22%	0.00%	62.93%	-5.69%	-10.22%	-	-
Horiz. %	124.82%	107.30%	137.96%	137.96%	84.67%	89.78%	100.00%	-
NAPS	0.1207	0.275	0.2681	0.2617	0.2321	0.2198	0.2427	-37.09%
YoY %	-56.11%	2.57%	2.45%	12.75%	5.60%	-9.44%	-	-
Horiz. %	49.73%	113.31%	110.47%	107.83%	95.63%	90.56%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.59	4.29	3.68	2.65	2.09	2.06	2.60	-
P/RPS	0.40	0.91	0.83	0.67	0.60	0.65	0.81	-37.38%
YoY %	-56.04%	9.64%	23.88%	11.67%	-7.69%	-19.75%	-	-
Horiz. %	49.38%	112.35%	102.47%	82.72%	74.07%	80.25%	100.00%	-
P/EPS	5.45	11.52	9.94	9.10	19.57	20.09	23.94	-62.54%
YoY %	-52.69%	15.90%	9.23%	-53.50%	-2.59%	-16.08%	-	-
Horiz. %	22.77%	48.12%	41.52%	38.01%	81.75%	83.92%	100.00%	-
EY	18.35	8.68	10.07	10.99	5.11	4.98	4.18	166.90%
YoY %	111.41%	-13.80%	-8.37%	115.07%	2.61%	19.14%	-	-
Horiz. %	439.00%	207.66%	240.91%	262.92%	122.25%	119.14%	100.00%	-
DY	5.35	2.18	3.26	4.53	3.59	3.88	3.46	33.54%
YoY %	145.41%	-33.13%	-28.04%	26.18%	-7.47%	12.14%	-	-
Horiz. %	154.62%	63.01%	94.22%	130.92%	103.76%	112.14%	100.00%	-
P/NAPS	2.65	2.47	2.16	1.60	1.39	1.44	1.62	38.62%
YoY %	7.29%	14.35%	35.00%	15.11%	-3.47%	-11.11%	-	-
Horiz. %	163.58%	152.47%	133.33%	98.77%	85.80%	88.89%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	-
Price	2.35	4.35	4.30	2.94	2.15	2.11	1.85	-
P/RPS	0.59	0.92	0.97	0.74	0.62	0.66	0.58	1.14%
YoY %	-35.87%	-5.15%	31.08%	19.35%	-6.06%	13.79%	-	-
Horiz. %	101.72%	158.62%	167.24%	127.59%	106.90%	113.79%	100.00%	-
P/EPS	8.06	11.68	11.61	10.10	20.13	20.58	17.03	-39.13%
YoY %	-30.99%	0.60%	14.95%	-49.83%	-2.19%	20.85%	-	-
Horiz. %	47.33%	68.58%	68.17%	59.31%	118.20%	120.85%	100.00%	-
EY	12.41	8.56	8.61	9.90	4.97	4.86	5.87	64.35%
YoY %	44.98%	-0.58%	-13.03%	99.20%	2.26%	-17.21%	-	-
Horiz. %	211.41%	145.83%	146.68%	168.65%	84.67%	82.79%	100.00%	-
DY	3.62	2.15	2.79	4.08	3.49	3.79	4.86	-17.75%
YoY %	68.37%	-22.94%	-31.62%	16.91%	-7.92%	-22.02%	-	-
Horiz. %	74.49%	44.24%	57.41%	83.95%	71.81%	77.98%	100.00%	-
P/NAPS	3.92	2.50	2.53	1.77	1.43	1.48	1.16	124.36%
YoY %	56.80%	-1.19%	42.94%	23.78%	-3.38%	27.59%	-	-
Horiz. %	337.93%	215.52%	218.10%	152.59%	123.28%	127.59%	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

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

322

DNEX

DAGANG NEXCHANGE BERHAD

320

NOTION

NOTION VTEC BHD

311

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

298

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

Daily Stocks

INGENIEU

0.08

0.00

459,779,100

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.135

-0.025

136,972,400

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,062,400

FEYTECH

1.09

+0.29

95,690,500

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.445

0.00

72,911,000

YNHPROP

0.48

+0.03

62,060,800

BCMALL

0.02

+0.01

57,719,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

FEYTECH

1.09

+0.29

95,690,500

6.54

+0.28

5,259,700

SAM

6.17

+0.27

1,207,200

VSTECS

3.82

+0.21

2,574,300

HLIND

11.68

+0.20

37,400

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.855

+0.145

18,073,900

GAMUDA

5.93

+0.13

7,200,100

More gainer Stocks

KLK

21.88

-0.56

1,058,600

MPI

38.90

-0.50

243,800

PETDAG

20.78

-0.40

335,600

PPB

15.02

-0.30

253,800

HEIM

25.04

-0.30

32,700

NESTLE

129.50

-0.30

11,600

UTDPLT

25.46

-0.24

76,000

BKAWAN

20.00

-0.24

7,800

KOTRA

4.53

-0.23

169,800

SUNCON-C15

0.165

-0.205

57,000

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