[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	8,558,734	8,566,976	8,609,710	8,685,012	9,158,525	9,250,857	9,128,552	-4.19%
YoY %	-0.10%	-0.50%	-0.87%	-5.17%	-1.00%	1.34%	-	-
Horiz. %	93.76%	93.85%	94.32%	95.14%	100.33%	101.34%	100.00%	-
PBT	632,696	597,306	558,076	622,280	874,749	897,092	863,324	-18.66%
YoY %	5.92%	7.03%	-10.32%	-28.86%	-2.49%	3.91%	-	-
Horiz. %	73.29%	69.19%	64.64%	72.08%	101.32%	103.91%	100.00%	-
Tax	-53,926	-47,806	-33,214	-48,916	-89,635	-97,268	-80,066	-23.10%
YoY %	-12.80%	-43.93%	32.10%	45.43%	7.85%	-21.48%	-	-
Horiz. %	67.35%	59.71%	41.48%	61.09%	111.95%	121.48%	100.00%	-
NP	578,770	549,500	524,862	573,364	785,114	799,824	783,258	-18.22%
YoY %	5.33%	4.69%	-8.46%	-26.97%	-1.84%	2.12%	-	-
Horiz. %	73.89%	70.16%	67.01%	73.20%	100.24%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471,026	452,666	435,988	460,428	629,980	631,430	622,160	-16.89%
YoY %	4.06%	3.83%	-5.31%	-26.91%	-0.23%	1.49%	-	-
Horiz. %	75.71%	72.76%	70.08%	74.00%	101.26%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.52%	8.00%	5.95%	7.86%	10.25%	10.84%	9.27%	-
YoY %	6.50%	34.45%	-24.30%	-23.32%	-5.44%	16.94%	-	-
Horiz. %	91.91%	86.30%	64.19%	84.79%	110.57%	116.94%	100.00%	-
Total Cost	7,979,964	8,017,476	8,084,848	8,111,648	8,373,411	8,451,033	8,345,294	-2.93%
YoY %	-0.47%	-0.83%	-0.33%	-3.13%	-0.92%	1.27%	-	-
Horiz. %	95.62%	96.07%	96.88%	97.20%	100.34%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,553,536	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	17.58%
YoY %	11.45%	-2.20%	-3.62%	4.49%	10.64%	5.06%	-	-
Horiz. %	127.60%	114.49%	117.06%	121.46%	116.24%	105.06%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	201,905	201,801	201,238	198,978	256,607	260,087	232,083	-8.84%
YoY %	0.05%	0.28%	1.14%	-22.46%	-1.34%	12.07%	-	-
Horiz. %	87.00%	86.95%	86.71%	85.74%	110.57%	112.07%	100.00%	-
Div Payout %	42.87%	44.58%	46.16%	43.22%	40.73%	41.19%	37.30%	-
YoY %	-3.84%	-3.42%	6.80%	6.11%	-1.12%	10.43%	-	-
Horiz. %	114.93%	119.52%	123.75%	115.87%	109.20%	110.43%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	3,553,536	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	17.58%
YoY %	11.45%	-2.20%	-3.62%	4.49%	10.64%	5.06%	-	-
Horiz. %	127.60%	114.49%	117.06%	121.46%	116.24%	105.06%	100.00%	-
NOSH	4,038,109	4,038,109	4,032,431	4,020,568	3,950,700	3,942,959	3,868,746	2.88%
YoY %	0.00%	0.14%	0.30%	1.77%	0.20%	1.92%	-	-
Horiz. %	104.38%	104.38%	104.23%	103.92%	102.12%	101.92%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	6.76%	6.41%	6.10%	6.60%	8.57%	8.65%	8.58%	-
YoY %	5.46%	5.08%	-7.58%	-22.99%	-0.92%	0.82%	-	-
Horiz. %	78.79%	74.71%	71.10%	76.92%	99.88%	100.82%	100.00%	-
ROE	13.26%	14.20%	13.37%	13.61%	19.46%	21.58%	22.34%	-
YoY %	-6.62%	6.21%	-1.76%	-30.06%	-9.82%	-3.40%	-	-
Horiz. %	59.36%	63.56%	59.85%	60.92%	87.11%	96.60%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	211.95	212.26	213.92	218.24	231.99	237.12	236.00	-6.89%
YoY %	-0.15%	-0.78%	-1.98%	-5.93%	-2.16%	0.47%	-	-
Horiz. %	89.81%	89.94%	90.64%	92.47%	98.30%	100.47%	100.00%	-
EPS	11.72	11.28	10.90	11.56	16.18	16.29	16.10	-19.03%
YoY %	3.90%	3.49%	-5.71%	-28.55%	-0.68%	1.18%	-	-
Horiz. %	72.80%	70.06%	67.70%	71.80%	100.50%	101.18%	100.00%	-
DPS	5.00	5.00	5.00	5.00	6.50	6.67	6.00	-11.41%
YoY %	0.00%	0.00%	0.00%	-23.08%	-2.55%	11.17%	-	-
Horiz. %	83.33%	83.33%	83.33%	83.33%	108.33%	111.17%	100.00%	-
NAPS	0.88	0.79	0.81	0.85	0.82	0.75	0.72	14.27%
YoY %	11.39%	-2.47%	-4.71%	3.66%	9.33%	4.17%	-	-
Horiz. %	122.22%	109.72%	112.50%	118.06%	113.89%	104.17%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,020,568
RPS	103.87	103.97	104.49	105.41	111.15	112.27	110.79	-4.19%
YoY %	-0.10%	-0.50%	-0.87%	-5.16%	-1.00%	1.34%	-	-
Horiz. %	93.75%	93.84%	94.31%	95.14%	100.32%	101.34%	100.00%	-
EPS	5.72	5.49	5.29	5.59	7.65	7.66	7.55	-16.85%
YoY %	4.19%	3.78%	-5.37%	-26.93%	-0.13%	1.46%	-	-
Horiz. %	75.76%	72.72%	70.07%	74.04%	101.32%	101.46%	100.00%	-
DPS	2.45	2.45	2.44	2.41	3.11	3.16	2.82	-8.92%
YoY %	0.00%	0.41%	1.24%	-22.51%	-1.58%	12.06%	-	-
Horiz. %	86.88%	86.88%	86.52%	85.46%	110.28%	112.06%	100.00%	-
NAPS	0.4313	0.387	0.3957	0.4105	0.3929	0.3551	0.338	17.59%
YoY %	11.45%	-2.20%	-3.61%	4.48%	10.64%	5.06%	-	-
Horiz. %	127.60%	114.50%	117.07%	121.45%	116.24%	105.06%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	4.65	4.76	4.40	4.51	4.83	4.86	4.36	-
P/RPS	2.19	2.24	2.06	2.07	2.08	2.05	1.85	11.87%
YoY %	-2.23%	8.74%	-0.48%	-0.48%	1.46%	10.81%	-	-
Horiz. %	118.38%	121.08%	111.35%	111.89%	112.43%	110.81%	100.00%	-
P/EPS	39.86	42.44	40.62	38.98	30.27	30.03	27.11	29.21%
YoY %	-6.08%	4.48%	4.21%	28.77%	0.80%	10.77%	-	-
Horiz. %	147.03%	156.55%	149.83%	143.78%	111.66%	110.77%	100.00%	-
EY	2.51	2.36	2.46	2.57	3.30	3.33	3.69	-22.60%
YoY %	6.36%	-4.07%	-4.28%	-22.12%	-0.90%	-9.76%	-	-
Horiz. %	68.02%	63.96%	66.67%	69.65%	89.43%	90.24%	100.00%	-
DY	1.08	1.05	1.14	1.11	1.35	1.37	1.38	-15.03%
YoY %	2.86%	-7.89%	2.70%	-17.78%	-1.46%	-0.72%	-	-
Horiz. %	78.26%	76.09%	82.61%	80.43%	97.83%	99.28%	100.00%	-
P/NAPS	5.28	6.03	5.43	5.31	5.89	6.48	6.06	-8.75%
YoY %	-12.44%	11.05%	2.26%	-9.85%	-9.10%	6.93%	-	-
Horiz. %	87.13%	99.50%	89.60%	87.62%	97.19%	106.93%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	24/02/20	28/11/19	20/08/19	27/05/19	26/02/19	22/11/18	15/08/18	-
Price	4.88	4.77	4.81	4.24	4.15	4.90	4.79	-
P/RPS	2.30	2.25	2.25	1.94	1.79	2.07	2.03	8.65%
YoY %	2.22%	0.00%	15.98%	8.38%	-13.53%	1.97%	-	-
Horiz. %	113.30%	110.84%	110.84%	95.57%	88.18%	101.97%	100.00%	-
P/EPS	41.84	42.53	44.40	36.65	26.01	30.27	29.78	25.36%
YoY %	-1.62%	-4.21%	21.15%	40.91%	-14.07%	1.65%	-	-
Horiz. %	140.50%	142.81%	149.09%	123.07%	87.34%	101.65%	100.00%	-
EY	2.39	2.35	2.25	2.73	3.85	3.30	3.36	-20.26%
YoY %	1.70%	4.44%	-17.58%	-29.09%	16.67%	-1.79%	-	-
Horiz. %	71.13%	69.94%	66.96%	81.25%	114.58%	98.21%	100.00%	-
DY	1.02	1.05	1.04	1.18	1.57	1.36	1.25	-12.64%
YoY %	-2.86%	0.96%	-11.86%	-24.84%	15.44%	8.80%	-	-
Horiz. %	81.60%	84.00%	83.20%	94.40%	125.60%	108.80%	100.00%	-
P/NAPS	5.55	6.04	5.94	4.99	5.06	6.53	6.65	-11.32%
YoY %	-8.11%	1.68%	19.04%	-1.38%	-22.51%	-1.80%	-	-
Horiz. %	83.46%	90.83%	89.32%	75.04%	76.09%	98.20%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 15:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-23 15:50:00

ADX

5 Mins

BUY

2024-05-23 15:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-23 15:30:00

EMA 5

10 Mins

BUY

2024-05-23 15:25:00

EMA 5

5 Mins

BUY

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

727

HLIND

HONG LEONG INDUSTRIES BHD

690

PTRANS

PERAK TRANSIT BERHAD

687

SNS

SNS NETWORK TECHNOLOGY BERHAD

434

YTLPOWR

YTL POWER INTERNATIONAL BHD

426

YTL

YTL CORPORATION BHD

415

MAYBANK

MALAYAN BANKING BHD

396

OPENSYS

OPENSYS (M) BHD

360

PBBANK

PUBLIC BANK BHD

354

Daily Stocks

INGENIEU

0.065

-0.005

497,876,800

SNS

0.63

+0.13

220,024,900

KNM

0.10

+0.025

172,631,700

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.04

113,504,300

HSI-HUZ

0.235

+0.035

110,354,400

PERDANA

0.405

+0.045

77,781,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.045

-0.035

74,032,700

HSI-CV8

0.09

-0.03

65,133,400

More active Stocks

AJI

16.68

+0.46

169,700

YSPSAH

2.95

+0.35

1,521,300

GREATEC

5.34

+0.33

5,072,600

TENAGA

13.08

+0.30

12,105,800

KLK

21.90

+0.30

1,496,400

KLUANG

6.24

+0.24

49,800

KEYFIELD

2.34

+0.23

3,605,400

PIE

6.00

+0.20

2,433,600

HARISON

9.84

+0.20

19,800

BURSA

8.48

+0.18

4,544,100

More gainer Stocks

NESTLE

128.00

-1.50

42,600

BLDPLNT

10.68

-0.32

1,000

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

8,800

HSI-CVM

0.47

-0.22

1,400

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.695

-0.155

25,000

MSM

2.83

-0.15

9,659,100

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