[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

28-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 51.13%

YoY- 273.49%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	4,100,605	1,934,224	6,649,451	4,625,714	2,875,743	1,289,985	4,406,674	-4.68%
YoY %	112.00%	-70.91%	43.75%	60.85%	122.93%	-70.73%	-	-
Horiz. %	93.05%	43.89%	150.90%	104.97%	65.26%	29.27%	100.00%	-
PBT	408,701	199,330	674,832	488,954	336,414	137,237	233,262	45.38%
YoY %	105.04%	-70.46%	38.02%	45.34%	145.13%	-41.17%	-	-
Horiz. %	175.21%	85.45%	289.30%	209.62%	144.22%	58.83%	100.00%	-
Tax	-32,755	-14,168	-69,062	-44,854	-33,156	-14,055	-68,917	-39.12%
YoY %	-131.19%	79.49%	-53.97%	-35.28%	-135.90%	79.61%	-	-
Horiz. %	47.53%	20.56%	100.21%	65.08%	48.11%	20.39%	100.00%	-
NP	375,946	185,162	605,770	444,100	303,258	123,182	164,345	73.69%
YoY %	103.04%	-69.43%	36.40%	46.44%	146.19%	-25.05%	-	-
Horiz. %	228.75%	112.67%	368.60%	270.22%	184.53%	74.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	298,217	148,049	483,572	363,675	240,633	94,558	136,169	68.72%
YoY %	101.43%	-69.38%	32.97%	51.13%	154.48%	-30.56%	-	-
Horiz. %	219.01%	108.72%	355.13%	267.08%	176.72%	69.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.01%	7.11%	10.23%	9.17%	9.86%	10.24%	29.54%	-
YoY %	12.66%	-30.50%	11.56%	-7.00%	-3.71%	-65.34%	-	-
Horiz. %	27.12%	24.07%	34.63%	31.04%	33.38%	34.66%	100.00%	-
Total Cost	3,724,659	1,749,062	6,043,681	4,181,614	2,572,485	1,166,803	4,242,329	-8.31%
YoY %	112.95%	-71.06%	44.53%	62.55%	120.47%	-72.50%	-	-
Horiz. %	87.80%	41.23%	142.46%	98.57%	60.64%	27.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,082,313	2,040,775	994,554	2,265,644	2,208,834	2,156,130	1,912,485	5.84%
YoY %	2.04%	105.19%	-56.10%	2.57%	2.44%	12.74%	-	-
Horiz. %	108.88%	106.71%	52.00%	118.47%	115.50%	112.74%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	111,552	55,657	140,895	91,146	77,958	38,966	95,624	10.82%
YoY %	100.43%	-60.50%	54.58%	16.92%	100.07%	-59.25%	-	-
Horiz. %	116.66%	58.20%	147.34%	95.32%	81.53%	40.75%	100.00%	-
Div Payout %	37.41%	37.59%	29.14%	25.06%	32.40%	41.21%	70.22%	-
YoY %	-0.48%	29.00%	16.28%	-22.65%	-21.38%	-41.31%	-	-
Horiz. %	53.28%	53.53%	41.50%	35.69%	46.14%	58.69%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	2,082,313	2,040,775	994,554	2,265,644	2,208,834	2,156,130	1,912,485	5.84%
YoY %	2.04%	105.19%	-56.10%	2.57%	2.44%	12.74%	-	-
Horiz. %	108.88%	106.71%	52.00%	118.47%	115.50%	112.74%	100.00%	-
NOSH	3,718,416	3,710,501	1,657,591	1,302,094	1,299,314	1,298,873	1,274,990	104.26%
YoY %	0.21%	123.85%	27.30%	0.21%	0.03%	1.87%	-	-
Horiz. %	291.64%	291.02%	130.01%	102.13%	101.91%	101.87%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	9.17%	9.57%	9.11%	9.60%	10.55%	9.55%	3.73%	-
YoY %	-4.18%	5.05%	-5.10%	-9.00%	10.47%	156.03%	-	-
Horiz. %	245.84%	256.57%	244.24%	257.37%	282.84%	256.03%	100.00%	-
ROE	14.32%	7.25%	48.62%	16.05%	10.89%	4.39%	7.12%	-
YoY %	97.52%	-85.09%	202.93%	47.38%	148.06%	-38.34%	-	-
Horiz. %	201.12%	101.83%	682.87%	225.42%	152.95%	61.66%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	110.28	52.13	401.15	355.25	221.33	99.32	345.62	-53.33%
YoY %	111.55%	-87.00%	12.92%	60.51%	122.85%	-71.26%	-	-
Horiz. %	31.91%	15.08%	116.07%	102.79%	64.04%	28.74%	100.00%	-
EPS	8.02	3.99	13.22	27.93	18.52	7.28	10.68	-17.39%
YoY %	101.00%	-69.82%	-52.67%	50.81%	154.40%	-31.84%	-	-
Horiz. %	75.09%	37.36%	123.78%	261.52%	173.41%	68.16%	100.00%	-
DPS	3.00	1.50	8.50	7.00	6.00	3.00	7.50	-45.74%
YoY %	100.00%	-82.35%	21.43%	16.67%	100.00%	-60.00%	-	-
Horiz. %	40.00%	20.00%	113.33%	93.33%	80.00%	40.00%	100.00%	-
NAPS	0.56	0.55	0.60	1.74	1.70	1.66	1.50	-48.18%
YoY %	1.82%	-8.33%	-65.52%	2.35%	2.41%	10.67%	-	-
Horiz. %	37.33%	36.67%	40.00%	116.00%	113.33%	110.67%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,306,178
RPS	49.74	23.46	80.66	56.11	34.88	15.65	53.45	-4.68%
YoY %	112.02%	-70.91%	43.75%	60.87%	122.88%	-70.72%	-	-
Horiz. %	93.06%	43.89%	150.91%	104.98%	65.26%	29.28%	100.00%	-
EPS	3.62	1.80	5.87	4.41	2.92	1.15	1.65	68.92%
YoY %	101.11%	-69.34%	33.11%	51.03%	153.91%	-30.30%	-	-
Horiz. %	219.39%	109.09%	355.76%	267.27%	176.97%	69.70%	100.00%	-
DPS	1.35	0.68	1.71	1.11	0.95	0.47	1.16	10.65%
YoY %	98.53%	-60.23%	54.05%	16.84%	102.13%	-59.48%	-	-
Horiz. %	116.38%	58.62%	147.41%	95.69%	81.90%	40.52%	100.00%	-
NAPS	0.2526	0.2476	0.1206	0.2748	0.2679	0.2615	0.232	5.84%
YoY %	2.02%	105.31%	-56.11%	2.58%	2.45%	12.72%	-	-
Horiz. %	108.88%	106.72%	51.98%	118.45%	115.47%	112.72%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.68	2.65	1.59	4.29	3.68	2.65	2.09	-
P/RPS	2.43	5.08	0.40	1.21	1.66	2.67	0.60	154.29%
YoY %	-52.17%	1,170.00%	-66.94%	-27.11%	-37.83%	345.00%	-	-
Horiz. %	405.00%	846.67%	66.67%	201.67%	276.67%	445.00%	100.00%	-
P/EPS	33.42	66.42	5.45	15.36	19.87	36.40	19.57	42.91%
YoY %	-49.68%	1,118.72%	-64.52%	-22.70%	-45.41%	86.00%	-	-
Horiz. %	170.77%	339.40%	27.85%	78.49%	101.53%	186.00%	100.00%	-
EY	2.99	1.51	18.35	6.51	5.03	2.75	5.11	-30.06%
YoY %	98.01%	-91.77%	181.87%	29.42%	82.91%	-46.18%	-	-
Horiz. %	58.51%	29.55%	359.10%	127.40%	98.43%	53.82%	100.00%	-
DY	1.12	0.57	5.35	1.63	1.63	1.13	3.59	-54.03%
YoY %	96.49%	-89.35%	228.22%	0.00%	44.25%	-68.52%	-	-
Horiz. %	31.20%	15.88%	149.03%	45.40%	45.40%	31.48%	100.00%	-
P/NAPS	4.79	4.82	2.65	2.47	2.16	1.60	1.39	128.31%
YoY %	-0.62%	81.89%	7.29%	14.35%	35.00%	15.11%	-	-
Horiz. %	344.60%	346.76%	190.65%	177.70%	155.40%	115.11%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	16/08/17	18/05/17	27/02/17	28/10/16	16/08/16	03/05/16	25/02/16	-
Price	3.29	2.74	2.35	4.35	4.30	2.94	2.15	-
P/RPS	2.98	5.26	0.59	1.22	1.94	2.96	0.62	185.07%
YoY %	-43.35%	791.53%	-51.64%	-37.11%	-34.46%	377.42%	-	-
Horiz. %	480.65%	848.39%	95.16%	196.77%	312.90%	477.42%	100.00%	-
P/EPS	41.02	68.67	8.06	15.57	23.22	40.38	20.13	60.80%
YoY %	-40.27%	751.99%	-48.23%	-32.95%	-42.50%	100.60%	-	-
Horiz. %	203.78%	341.13%	40.04%	77.35%	115.35%	200.60%	100.00%	-
EY	2.44	1.46	12.41	6.42	4.31	2.48	4.97	-37.79%
YoY %	67.12%	-88.24%	93.30%	48.96%	73.79%	-50.10%	-	-
Horiz. %	49.09%	29.38%	249.70%	129.18%	86.72%	49.90%	100.00%	-
DY	0.91	0.55	3.62	1.61	1.40	1.02	3.49	-59.21%
YoY %	65.45%	-84.81%	124.84%	15.00%	37.25%	-70.77%	-	-
Horiz. %	26.07%	15.76%	103.72%	46.13%	40.11%	29.23%	100.00%	-
P/NAPS	5.88	4.98	3.92	2.50	2.53	1.77	1.43	156.88%
YoY %	18.07%	27.04%	56.80%	-1.19%	42.94%	23.78%	-	-
Horiz. %	411.19%	348.25%	274.13%	174.83%	176.92%	123.78%	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