[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 43.48%

YoY- -42.96%

Quarter Report

PMB Q3 2015-UPDATE.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	2,875,743	1,289,985	4,406,674	3,019,439	2,003,118	1,055,860	4,091,017	-20.95%
YoY %	122.93%	-70.73%	45.94%	50.74%	89.71%	-74.19%	-	-
Horiz. %	70.29%	31.53%	107.72%	73.81%	48.96%	25.81%	100.00%	-
PBT	336,414	137,237	233,262	155,363	113,071	70,157	304,065	6.97%
YoY %	145.13%	-41.17%	50.14%	37.40%	61.17%	-76.93%	-	-
Horiz. %	110.64%	45.13%	76.71%	51.10%	37.19%	23.07%	100.00%	-
Tax	-33,156	-14,055	-68,917	-35,560	-23,315	-12,946	-38,098	-8.85%
YoY %	-135.90%	79.61%	-93.80%	-52.52%	-80.09%	66.02%	-	-
Horiz. %	87.03%	36.89%	180.89%	93.34%	61.20%	33.98%	100.00%	-
NP	303,258	123,182	164,345	119,803	89,756	57,211	265,967	9.15%
YoY %	146.19%	-25.05%	37.18%	33.48%	56.89%	-78.49%	-	-
Horiz. %	114.02%	46.31%	61.79%	45.04%	33.75%	21.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,633	94,558	136,169	97,371	67,863	43,137	214,910	7.83%
YoY %	154.48%	-30.56%	39.85%	43.48%	57.32%	-79.93%	-	-
Horiz. %	111.97%	44.00%	63.36%	45.31%	31.58%	20.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.86%	10.24%	29.54%	22.89%	20.62%	18.45%	12.53%	-
YoY %	-3.71%	-65.34%	29.05%	11.01%	11.76%	47.25%	-	-
Horiz. %	78.69%	81.72%	235.75%	182.68%	164.57%	147.25%	100.00%	-
Total Cost	2,572,485	1,166,803	4,242,329	2,899,636	1,913,362	998,649	3,825,050	-23.25%
YoY %	120.47%	-72.50%	46.31%	51.55%	91.60%	-73.89%	-	-
Horiz. %	67.25%	30.50%	110.91%	75.81%	50.02%	26.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	65.89%
YoY %	2.44%	12.74%	5.62%	-9.45%	3.72%	86.37%	-	-
Horiz. %	213.53%	208.43%	184.88%	175.04%	193.30%	186.37%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	77,958	38,966	95,624	75,972	56,240	36,148	97,360	-13.78%
YoY %	100.07%	-59.25%	25.87%	35.09%	55.58%	-62.87%	-	-
Horiz. %	80.07%	40.02%	98.22%	78.03%	57.76%	37.13%	100.00%	-
Div Payout %	32.40%	41.21%	70.22%	78.02%	82.87%	83.80%	45.30%	-
YoY %	-21.38%	-41.31%	-10.00%	-5.85%	-1.11%	84.99%	-	-
Horiz. %	71.52%	90.97%	155.01%	172.23%	182.94%	184.99%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	1,034,456	65.89%
YoY %	2.44%	12.74%	5.62%	-9.45%	3.72%	86.37%	-	-
Horiz. %	213.53%	208.43%	184.88%	175.04%	193.30%	186.37%	100.00%	-
NOSH	1,299,314	1,298,873	1,274,990	1,266,202	1,249,779	1,204,944	608,504	65.89%
YoY %	0.03%	1.87%	0.69%	1.31%	3.72%	98.02%	-	-
Horiz. %	213.53%	213.45%	209.53%	208.08%	205.39%	198.02%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	10.55%	9.55%	3.73%	3.97%	4.48%	5.42%	6.50%	-
YoY %	10.47%	156.03%	-6.05%	-11.38%	-17.34%	-16.62%	-	-
Horiz. %	162.31%	146.92%	57.38%	61.08%	68.92%	83.38%	100.00%	-
ROE	10.89%	4.39%	7.12%	5.38%	3.39%	2.24%	20.78%	-
YoY %	148.06%	-38.34%	32.34%	58.70%	51.34%	-89.22%	-	-
Horiz. %	52.41%	21.13%	34.26%	25.89%	16.31%	10.78%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	221.33	99.32	345.62	238.46	160.28	87.63	672.31	-52.35%
YoY %	122.85%	-71.26%	44.94%	48.78%	82.91%	-86.97%	-	-
Horiz. %	32.92%	14.77%	51.41%	35.47%	23.84%	13.03%	100.00%	-
EPS	18.52	7.28	10.68	7.69	5.43	3.58	20.21	-5.66%
YoY %	154.40%	-31.84%	38.88%	41.62%	51.68%	-82.29%	-	-
Horiz. %	91.64%	36.02%	52.85%	38.05%	26.87%	17.71%	100.00%	-
DPS	6.00	3.00	7.50	6.00	4.50	3.00	16.00	-48.02%
YoY %	100.00%	-60.00%	25.00%	33.33%	50.00%	-81.25%	-	-
Horiz. %	37.50%	18.75%	46.88%	37.50%	28.12%	18.75%	100.00%	-
NAPS	1.70	1.66	1.50	1.43	1.60	1.60	1.70	0.00%
YoY %	2.41%	10.67%	4.90%	-10.63%	0.00%	-5.88%	-	-
Horiz. %	100.00%	97.65%	88.24%	84.12%	94.12%	94.12%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,299,911
RPS	34.90	15.66	53.48	36.65	24.31	12.81	49.65	-20.96%
YoY %	122.86%	-70.72%	45.92%	50.76%	89.77%	-74.20%	-	-
Horiz. %	70.29%	31.54%	107.71%	73.82%	48.96%	25.80%	100.00%	-
EPS	2.92	1.15	1.65	1.18	0.82	0.52	2.61	7.77%
YoY %	153.91%	-30.30%	39.83%	43.90%	57.69%	-80.08%	-	-
Horiz. %	111.88%	44.06%	63.22%	45.21%	31.42%	19.92%	100.00%	-
DPS	0.95	0.47	1.16	0.92	0.68	0.44	1.18	-13.46%
YoY %	102.13%	-59.48%	26.09%	35.29%	54.55%	-62.71%	-	-
Horiz. %	80.51%	39.83%	98.31%	77.97%	57.63%	37.29%	100.00%	-
NAPS	0.2681	0.2617	0.2321	0.2198	0.2427	0.234	0.1255	65.94%
YoY %	2.45%	12.75%	5.60%	-9.44%	3.72%	86.45%	-	-
Horiz. %	213.63%	208.53%	184.94%	175.14%	193.39%	186.45%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.68	2.65	2.09	2.06	2.60	3.31	2.59	-
P/RPS	1.66	2.67	0.60	0.86	1.62	3.78	0.39	162.87%
YoY %	-37.83%	345.00%	-30.23%	-46.91%	-57.14%	869.23%	-	-
Horiz. %	425.64%	684.62%	153.85%	220.51%	415.38%	969.23%	100.00%	-
P/EPS	19.87	36.40	19.57	26.79	47.88	92.46	7.33	94.53%
YoY %	-45.41%	86.00%	-26.95%	-44.05%	-48.22%	1,161.39%	-	-
Horiz. %	271.08%	496.59%	266.98%	365.48%	653.21%	1,261.39%	100.00%	-
EY	5.03	2.75	5.11	3.73	2.09	1.08	13.64	-48.60%
YoY %	82.91%	-46.18%	37.00%	78.47%	93.52%	-92.08%	-	-
Horiz. %	36.88%	20.16%	37.46%	27.35%	15.32%	7.92%	100.00%	-
DY	1.63	1.13	3.59	2.91	1.73	0.91	6.18	-58.90%
YoY %	44.25%	-68.52%	23.37%	68.21%	90.11%	-85.28%	-	-
Horiz. %	26.38%	18.28%	58.09%	47.09%	27.99%	14.72%	100.00%	-
P/NAPS	2.16	1.60	1.39	1.44	1.62	2.07	1.52	26.42%
YoY %	35.00%	15.11%	-3.47%	-11.11%	-21.74%	36.18%	-	-
Horiz. %	142.11%	105.26%	91.45%	94.74%	106.58%	136.18%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	-
Price	4.30	2.94	2.15	2.11	1.85	2.85	2.93	-
P/RPS	1.94	2.96	0.62	0.88	1.15	3.25	0.44	169.12%
YoY %	-34.46%	377.42%	-29.55%	-23.48%	-64.62%	638.64%	-	-
Horiz. %	440.91%	672.73%	140.91%	200.00%	261.36%	738.64%	100.00%	-
P/EPS	23.22	40.38	20.13	27.44	34.07	79.61	8.30	98.66%
YoY %	-42.50%	100.60%	-26.64%	-19.46%	-57.20%	859.16%	-	-
Horiz. %	279.76%	486.51%	242.53%	330.60%	410.48%	959.16%	100.00%	-
EY	4.31	2.48	4.97	3.64	2.94	1.26	12.05	-49.64%
YoY %	73.79%	-50.10%	36.54%	23.81%	133.33%	-89.54%	-	-
Horiz. %	35.77%	20.58%	41.24%	30.21%	24.40%	10.46%	100.00%	-
DY	1.40	1.02	3.49	2.84	2.43	1.05	5.46	-59.67%
YoY %	37.25%	-70.77%	22.89%	16.87%	131.43%	-80.77%	-	-
Horiz. %	25.64%	18.68%	63.92%	52.01%	44.51%	19.23%	100.00%	-
P/NAPS	2.53	1.77	1.43	1.48	1.16	1.78	1.72	29.36%
YoY %	42.94%	23.78%	-3.38%	27.59%	-34.83%	3.49%	-	-
Horiz. %	147.09%	102.91%	83.14%	86.05%	67.44%	103.49%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos