[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
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,100,605 1,934,224 6,649,451 4,625,714 2,875,743 1,289,985 4,406,674 -4.68%
PBT 408,701 199,330 674,832 488,954 336,414 137,237 233,262 45.38%
Tax -32,755 -14,168 -69,062 -44,854 -33,156 -14,055 -68,917 -39.12%
NP 375,946 185,162 605,770 444,100 303,258 123,182 164,345 73.69%
-
NP to SH 298,217 148,049 483,572 363,675 240,633 94,558 136,169 68.72%
-
Tax Rate 8.01% 7.11% 10.23% 9.17% 9.86% 10.24% 29.54% -
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%
-
Net Worth 2,082,313 2,040,775 994,554 2,265,644 2,208,834 2,156,130 1,912,485 5.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 111,552 55,657 140,895 91,146 77,958 38,966 95,624 10.82%
Div Payout % 37.41% 37.59% 29.14% 25.06% 32.40% 41.21% 70.22% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,082,313 2,040,775 994,554 2,265,644 2,208,834 2,156,130 1,912,485 5.84%
NOSH 3,718,416 3,710,501 1,657,591 1,302,094 1,299,314 1,298,873 1,274,990 104.26%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.17% 9.57% 9.11% 9.60% 10.55% 9.55% 3.73% -
ROE 14.32% 7.25% 48.62% 16.05% 10.89% 4.39% 7.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.28 52.13 401.15 355.25 221.33 99.32 345.62 -53.33%
EPS 8.02 3.99 13.22 27.93 18.52 7.28 10.68 -17.39%
DPS 3.00 1.50 8.50 7.00 6.00 3.00 7.50 -45.74%
NAPS 0.56 0.55 0.60 1.74 1.70 1.66 1.50 -48.18%
Adjusted Per Share Value based on latest NOSH - 1,306,178
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.77 23.47 80.70 56.14 34.90 15.66 53.48 -4.68%
EPS 3.62 1.80 5.87 4.41 2.92 1.15 1.65 68.92%
DPS 1.35 0.68 1.71 1.11 0.95 0.47 1.16 10.65%
NAPS 0.2527 0.2477 0.1207 0.275 0.2681 0.2617 0.2321 5.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 33.42 66.42 5.45 15.36 19.87 36.40 19.57 42.91%
EY 2.99 1.51 18.35 6.51 5.03 2.75 5.11 -30.06%
DY 1.12 0.57 5.35 1.63 1.63 1.13 3.59 -54.03%
P/NAPS 4.79 4.82 2.65 2.47 2.16 1.60 1.39 128.31%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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%
P/EPS 41.02 68.67 8.06 15.57 23.22 40.38 20.13 60.80%
EY 2.44 1.46 12.41 6.42 4.31 2.48 4.97 -37.79%
DY 0.91 0.55 3.62 1.61 1.40 1.02 3.49 -59.21%
P/NAPS 5.88 4.98 3.92 2.50 2.53 1.77 1.43 156.88%

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
Post a Comment