[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	4,625,714	2,875,743	1,289,985	4,406,674	3,019,439	2,003,118	1,055,860	167.02%
YoY %	60.85%	122.93%	-70.73%	45.94%	50.74%	89.71%	-	-
Horiz. %	438.10%	272.36%	122.17%	417.35%	285.97%	189.71%	100.00%	-
PBT	488,954	336,414	137,237	233,262	155,363	113,071	70,157	263.57%
YoY %	45.34%	145.13%	-41.17%	50.14%	37.40%	61.17%	-	-
Horiz. %	696.94%	479.52%	195.61%	332.49%	221.45%	161.17%	100.00%	-
Tax	-44,854	-33,156	-14,055	-68,917	-35,560	-23,315	-12,946	128.45%
YoY %	-35.28%	-135.90%	79.61%	-93.80%	-52.52%	-80.09%	-	-
Horiz. %	346.47%	256.11%	108.57%	532.34%	274.68%	180.09%	100.00%	-
NP	444,100	303,258	123,182	164,345	119,803	89,756	57,211	290.58%
YoY %	46.44%	146.19%	-25.05%	37.18%	33.48%	56.89%	-	-
Horiz. %	776.25%	530.07%	215.31%	287.26%	209.41%	156.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,675	240,633	94,558	136,169	97,371	67,863	43,137	312.62%
YoY %	51.13%	154.48%	-30.56%	39.85%	43.48%	57.32%	-	-
Horiz. %	843.07%	557.83%	219.20%	315.67%	225.73%	157.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.17%	9.86%	10.24%	29.54%	22.89%	20.62%	18.45%	-
YoY %	-7.00%	-3.71%	-65.34%	29.05%	11.01%	11.76%	-	-
Horiz. %	49.70%	53.44%	55.50%	160.11%	124.07%	111.76%	100.00%	-
Total Cost	4,181,614	2,572,485	1,166,803	4,242,329	2,899,636	1,913,362	998,649	159.11%
YoY %	62.55%	120.47%	-72.50%	46.31%	51.55%	91.60%	-	-
Horiz. %	418.73%	257.60%	116.84%	424.81%	290.36%	191.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	11.32%
YoY %	2.57%	2.44%	12.74%	5.62%	-9.45%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.20%	93.92%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	91,146	77,958	38,966	95,624	75,972	56,240	36,148	84.94%
YoY %	16.92%	100.07%	-59.25%	25.87%	35.09%	55.58%	-	-
Horiz. %	252.15%	215.66%	107.80%	264.53%	210.17%	155.58%	100.00%	-
Div Payout %	25.06%	32.40%	41.21%	70.22%	78.02%	82.87%	83.80%	-
YoY %	-22.65%	-21.38%	-41.31%	-10.00%	-5.85%	-1.11%	-	-
Horiz. %	29.90%	38.66%	49.18%	83.79%	93.10%	98.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	2,265,644	2,208,834	2,156,130	1,912,485	1,810,670	1,999,646	1,927,910	11.32%
YoY %	2.57%	2.44%	12.74%	5.62%	-9.45%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.20%	93.92%	103.72%	100.00%	-
NOSH	1,302,094	1,299,314	1,298,873	1,274,990	1,266,202	1,249,779	1,204,944	5.29%
YoY %	0.21%	0.03%	1.87%	0.69%	1.31%	3.72%	-	-
Horiz. %	108.06%	107.83%	107.80%	105.81%	105.08%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.60%	10.55%	9.55%	3.73%	3.97%	4.48%	5.42%	-
YoY %	-9.00%	10.47%	156.03%	-6.05%	-11.38%	-17.34%	-	-
Horiz. %	177.12%	194.65%	176.20%	68.82%	73.25%	82.66%	100.00%	-
ROE	16.05%	10.89%	4.39%	7.12%	5.38%	3.39%	2.24%	-
YoY %	47.38%	148.06%	-38.34%	32.34%	58.70%	51.34%	-	-
Horiz. %	716.52%	486.16%	195.98%	317.86%	240.18%	151.34%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	355.25	221.33	99.32	345.62	238.46	160.28	87.63	153.59%
YoY %	60.51%	122.85%	-71.26%	44.94%	48.78%	82.91%	-	-
Horiz. %	405.40%	252.57%	113.34%	394.41%	272.12%	182.91%	100.00%	-
EPS	27.93	18.52	7.28	10.68	7.69	5.43	3.58	291.89%
YoY %	50.81%	154.40%	-31.84%	38.88%	41.62%	51.68%	-	-
Horiz. %	780.17%	517.32%	203.35%	298.32%	214.80%	151.68%	100.00%	-
DPS	7.00	6.00	3.00	7.50	6.00	4.50	3.00	75.64%
YoY %	16.67%	100.00%	-60.00%	25.00%	33.33%	50.00%	-	-
Horiz. %	233.33%	200.00%	100.00%	250.00%	200.00%	150.00%	100.00%	-
NAPS	1.74	1.70	1.66	1.50	1.43	1.60	1.60	5.73%
YoY %	2.35%	2.41%	10.67%	4.90%	-10.63%	0.00%	-	-
Horiz. %	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,297,591
RPS	56.14	34.90	15.66	53.48	36.65	24.31	12.81	167.08%
YoY %	60.86%	122.86%	-70.72%	45.92%	50.76%	89.77%	-	-
Horiz. %	438.25%	272.44%	122.25%	417.49%	286.10%	189.77%	100.00%	-
EPS	4.41	2.92	1.15	1.65	1.18	0.82	0.52	314.25%
YoY %	51.03%	153.91%	-30.30%	39.83%	43.90%	57.69%	-	-
Horiz. %	848.08%	561.54%	221.15%	317.31%	226.92%	157.69%	100.00%	-
DPS	1.11	0.95	0.47	1.16	0.92	0.68	0.44	85.00%
YoY %	16.84%	102.13%	-59.48%	26.09%	35.29%	54.55%	-	-
Horiz. %	252.27%	215.91%	106.82%	263.64%	209.09%	154.55%	100.00%	-
NAPS	0.275	0.2681	0.2617	0.2321	0.2198	0.2427	0.234	11.33%
YoY %	2.57%	2.45%	12.75%	5.60%	-9.44%	3.72%	-	-
Horiz. %	117.52%	114.57%	111.84%	99.19%	93.93%	103.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.29	3.68	2.65	2.09	2.06	2.60	3.31	-
P/RPS	1.21	1.66	2.67	0.60	0.86	1.62	3.78	-53.10%
YoY %	-27.11%	-37.83%	345.00%	-30.23%	-46.91%	-57.14%	-	-
Horiz. %	32.01%	43.92%	70.63%	15.87%	22.75%	42.86%	100.00%	-
P/EPS	15.36	19.87	36.40	19.57	26.79	47.88	92.46	-69.68%
YoY %	-22.70%	-45.41%	86.00%	-26.95%	-44.05%	-48.22%	-	-
Horiz. %	16.61%	21.49%	39.37%	21.17%	28.97%	51.78%	100.00%	-
EY	6.51	5.03	2.75	5.11	3.73	2.09	1.08	230.12%
YoY %	29.42%	82.91%	-46.18%	37.00%	78.47%	93.52%	-	-
Horiz. %	602.78%	465.74%	254.63%	473.15%	345.37%	193.52%	100.00%	-
DY	1.63	1.63	1.13	3.59	2.91	1.73	0.91	47.33%
YoY %	0.00%	44.25%	-68.52%	23.37%	68.21%	90.11%	-	-
Horiz. %	179.12%	179.12%	124.18%	394.51%	319.78%	190.11%	100.00%	-
P/NAPS	2.47	2.16	1.60	1.39	1.44	1.62	2.07	12.46%
YoY %	14.35%	35.00%	15.11%	-3.47%	-11.11%	-21.74%	-	-
Horiz. %	119.32%	104.35%	77.29%	67.15%	69.57%	78.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	-
Price	4.35	4.30	2.94	2.15	2.11	1.85	2.85	-
P/RPS	1.22	1.94	2.96	0.62	0.88	1.15	3.25	-47.86%
YoY %	-37.11%	-34.46%	377.42%	-29.55%	-23.48%	-64.62%	-	-
Horiz. %	37.54%	59.69%	91.08%	19.08%	27.08%	35.38%	100.00%	-
P/EPS	15.57	23.22	40.38	20.13	27.44	34.07	79.61	-66.20%
YoY %	-32.95%	-42.50%	100.60%	-26.64%	-19.46%	-57.20%	-	-
Horiz. %	19.56%	29.17%	50.72%	25.29%	34.47%	42.80%	100.00%	-
EY	6.42	4.31	2.48	4.97	3.64	2.94	1.26	195.22%
YoY %	48.96%	73.79%	-50.10%	36.54%	23.81%	133.33%	-	-
Horiz. %	509.52%	342.06%	196.83%	394.44%	288.89%	233.33%	100.00%	-
DY	1.61	1.40	1.02	3.49	2.84	2.43	1.05	32.86%
YoY %	15.00%	37.25%	-70.77%	22.89%	16.87%	131.43%	-	-
Horiz. %	153.33%	133.33%	97.14%	332.38%	270.48%	231.43%	100.00%	-
P/NAPS	2.50	2.53	1.77	1.43	1.48	1.16	1.78	25.33%
YoY %	-1.19%	42.94%	23.78%	-3.38%	27.59%	-34.83%	-	-
Horiz. %	140.45%	142.13%	99.44%	80.34%	83.15%	65.17%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 12:20:00

EMA 5

10 Mins

SELL

2024-04-30 12:05:00

EMA 5

5 Mins

SELL

2024-04-30 12:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-30 11:55:00

EMA 5

5 Mins

BUY

2024-04-30 11:00:00

EMA 5

5 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

526

MYEG

MY E.G. SERVICES BHD

408

YTL

YTL CORPORATION BHD

361

PTRANS

PERAK TRANSIT BERHAD

338

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

CAPITALA

CAPITAL A BERHAD

276

SAPNRG

SAPURA ENERGY BERHAD

223

TOPGLOV

TOP GLOVE CORPORATION BHD

214

Daily Stocks

CLASSITA

0.045

+0.005

173,877,400

INIX-OR

0.02

0.00

141,839,900

HSI-CVZ

0.175

0.00

127,977,500

MKHOP

0.615

-0.005

106,080,300

HSI-HUF

0.08

-0.01

83,201,700

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.93

+0.02

70,777,400

ICONIC-WA

0.04

+0.01

66,008,200

ICONIC

0.105

+0.025

64,767,300

FITTERS

0.05

0.00

57,172,200

More active Stocks

NESTLE

127.20

+0.30

60,000

OPPSTAR

1.50

+0.25

23,062,100

HKEX-CP

0.185

+0.18

800

UTDPLT

25.12

+0.14

79,100

SUNWAY-WB

2.21

+0.12

1,664,800

CHGP

2.05

+0.11

1,517,800

HTPADU

2.13

+0.10

2,300,100

VSTECS

2.63

+0.10

562,900

GESHEN

3.88

+0.10

61,400

F&N

31.70

+0.10

27,300

More gainer Stocks

DLADY

33.42

-0.40

3,800

YTLPOWR

4.59

-0.20

21,896,000

ORIENT

6.97

-0.18

1,220,900

YTL

3.07

-0.13

25,824,900

KUAISHO-C17

0.08

-0.12

58,800

MCEMENT

4.96

-0.11

731,600

YTLPOWR-C36

0.89

-0.11

88,500

HEIM

23.16

-0.10

29,200

UNISEM

3.66

-0.09

670,800

YTLPOWR-C30

1.67

-0.09

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