[PMETAL] QoQ Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Quarter Result
Revenue	2,373,867	2,438,840	2,125,436	2,144,173	2,128,612	2,079,030	1,934,224	14.61%
YoY %	-2.66%	14.75%	-0.87%	0.73%	2.38%	7.49%	-	-
Horiz. %	122.73%	126.09%	109.89%	110.85%	110.05%	107.49%	100.00%	-
PBT	241,157	221,423	210,239	200,697	210,133	209,371	199,330	13.52%
YoY %	8.91%	5.32%	4.75%	-4.49%	0.36%	5.04%	-	-
Horiz. %	120.98%	111.08%	105.47%	100.69%	105.42%	105.04%	100.00%	-
Tax	-32,918	-22,358	-17,675	-12,023	-19,345	-18,587	-14,168	75.33%
YoY %	-47.23%	-26.50%	-47.01%	37.85%	-4.08%	-31.19%	-	-
Horiz. %	232.34%	157.81%	124.75%	84.86%	136.54%	131.19%	100.00%	-
NP	208,239	199,065	192,564	188,674	190,788	190,784	185,162	8.13%
YoY %	4.61%	3.38%	2.06%	-1.11%	0.00%	3.04%	-	-
Horiz. %	112.46%	107.51%	104.00%	101.90%	103.04%	103.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,493	160,603	150,477	150,189	154,383	150,168	148,049	6.39%
YoY %	1.18%	6.73%	0.19%	-2.72%	2.81%	1.43%	-	-
Horiz. %	109.76%	108.48%	101.64%	101.45%	104.28%	101.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.65%	10.10%	8.41%	5.99%	9.21%	8.88%	7.11%	-
YoY %	35.15%	20.10%	40.40%	-34.96%	3.72%	24.89%	-	-
Horiz. %	191.98%	142.05%	118.28%	84.25%	129.54%	124.89%	100.00%	-
Total Cost	2,165,628	2,239,775	1,932,872	1,955,499	1,937,824	1,888,246	1,749,062	15.29%
YoY %	-3.31%	15.88%	-1.16%	0.91%	2.63%	7.96%	-	-
Horiz. %	123.82%	128.06%	110.51%	111.80%	110.79%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,925,984	2,785,004	3,049,504	2,227,223	1,752,657	2,091,892	2,040,775	27.12%
YoY %	5.06%	-8.67%	36.92%	27.08%	-16.22%	2.50%	-	-
Horiz. %	143.38%	136.47%	149.43%	109.14%	85.88%	102.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	78,026	58,020	57,901	56,624	55,935	56,032	55,657	25.23%
YoY %	34.48%	0.21%	2.26%	1.23%	-0.17%	0.67%	-	-
Horiz. %	140.19%	104.25%	104.03%	101.74%	100.50%	100.67%	100.00%	-
Div Payout %	48.02%	36.13%	38.48%	37.70%	36.23%	37.31%	37.59%	-
YoY %	32.91%	-6.11%	2.07%	4.06%	-2.89%	-0.74%	-	-
Horiz. %	127.75%	96.12%	102.37%	100.29%	96.38%	99.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	2,925,984	2,785,004	3,049,504	2,227,223	1,752,657	2,091,892	2,040,775	27.12%
YoY %	5.06%	-8.67%	36.92%	27.08%	-16.22%	2.50%	-	-
Horiz. %	143.38%	136.47%	149.43%	109.14%	85.88%	102.50%	100.00%	-
NOSH	3,942,959	3,868,746	3,867,037	3,832,781	3,729,058	3,735,522	3,710,501	4.13%
YoY %	1.92%	0.04%	0.89%	2.78%	-0.17%	0.67%	-	-
Horiz. %	106.26%	104.26%	104.22%	103.30%	100.50%	100.67%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	8.77%	8.16%	9.06%	8.80%	8.96%	9.18%	9.57%	-
YoY %	7.48%	-9.93%	2.95%	-1.79%	-2.40%	-4.08%	-	-
Horiz. %	91.64%	85.27%	94.67%	91.95%	93.63%	95.92%	100.00%	-
ROE	5.55%	5.77%	4.93%	6.74%	8.81%	7.18%	7.25%	-
YoY %	-3.81%	17.04%	-26.85%	-23.50%	22.70%	-0.97%	-	-
Horiz. %	76.55%	79.59%	68.00%	92.97%	121.52%	99.03%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	60.85	63.05	55.06	56.80	57.08	55.66	52.13	10.85%
YoY %	-3.49%	14.51%	-3.06%	-0.49%	2.55%	6.77%	-	-
Horiz. %	116.73%	120.95%	105.62%	108.96%	109.50%	106.77%	100.00%	-
EPS	4.17	4.15	3.90	3.98	4.14	4.02	3.99	2.98%
YoY %	0.48%	6.41%	-2.01%	-3.86%	2.99%	0.75%	-	-
Horiz. %	104.51%	104.01%	97.74%	99.75%	103.76%	100.75%	100.00%	-
DPS	2.00	1.50	1.50	1.50	1.50	1.50	1.50	21.12%
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.75	0.72	0.79	0.59	0.47	0.56	0.55	22.94%
YoY %	4.17%	-8.86%	33.90%	25.53%	-16.07%	1.82%	-	-
Horiz. %	136.36%	130.91%	143.64%	107.27%	85.45%	101.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,832,781
RPS	28.81	29.60	25.80	26.02	25.83	25.23	23.47	14.63%
YoY %	-2.67%	14.73%	-0.85%	0.74%	2.38%	7.50%	-	-
Horiz. %	122.75%	126.12%	109.93%	110.86%	110.06%	107.50%	100.00%	-
EPS	1.97	1.95	1.83	1.82	1.87	1.82	1.80	6.19%
YoY %	1.03%	6.56%	0.55%	-2.67%	2.75%	1.11%	-	-
Horiz. %	109.44%	108.33%	101.67%	101.11%	103.89%	101.11%	100.00%	-
DPS	0.95	0.70	0.70	0.69	0.68	0.68	0.68	24.94%
YoY %	35.71%	0.00%	1.45%	1.47%	0.00%	0.00%	-	-
Horiz. %	139.71%	102.94%	102.94%	101.47%	100.00%	100.00%	100.00%	-
NAPS	0.3551	0.338	0.3701	0.2703	0.2127	0.2539	0.2477	27.11%
YoY %	5.06%	-8.67%	36.92%	27.08%	-16.23%	2.50%	-	-
Horiz. %	143.36%	136.46%	149.41%	109.12%	85.87%	102.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	4.86	4.36	4.32	5.39	3.77	2.68	2.65	-
P/RPS	7.99	6.92	7.85	9.49	6.60	4.82	5.08	35.20%
YoY %	15.46%	-11.85%	-17.28%	43.79%	36.93%	-5.12%	-	-
Horiz. %	157.28%	136.22%	154.53%	186.81%	129.92%	94.88%	100.00%	-
P/EPS	116.68	105.01	110.82	135.48	91.06	66.67	66.42	45.54%
YoY %	11.11%	-5.24%	-18.20%	48.78%	36.58%	0.38%	-	-
Horiz. %	175.67%	158.10%	166.85%	203.97%	137.10%	100.38%	100.00%	-
EY	0.86	0.95	0.90	0.74	1.10	1.50	1.51	-31.26%
YoY %	-9.47%	5.56%	21.62%	-32.73%	-26.67%	-0.66%	-	-
Horiz. %	56.95%	62.91%	59.60%	49.01%	72.85%	99.34%	100.00%	-
DY	0.41	0.34	0.35	0.28	0.40	0.56	0.57	-19.70%
YoY %	20.59%	-2.86%	25.00%	-30.00%	-28.57%	-1.75%	-	-
Horiz. %	71.93%	59.65%	61.40%	49.12%	70.18%	98.25%	100.00%	-
P/NAPS	6.48	6.06	5.47	9.14	8.02	4.79	4.82	21.78%
YoY %	6.93%	10.79%	-40.15%	13.97%	67.43%	-0.62%	-	-
Horiz. %	134.44%	125.73%	113.49%	189.63%	166.39%	99.38%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	15/08/18	17/05/18	27/02/18	21/11/17	16/08/17	18/05/17	-
Price	4.90	4.79	4.96	5.78	4.75	3.29	2.74	-
P/RPS	8.05	7.60	9.01	10.18	8.32	5.91	5.26	32.76%
YoY %	5.92%	-15.65%	-11.49%	22.36%	40.78%	12.36%	-	-
Horiz. %	153.04%	144.49%	171.29%	193.54%	158.17%	112.36%	100.00%	-
P/EPS	117.64	115.37	127.24	145.28	114.73	81.84	68.67	43.12%
YoY %	1.97%	-9.33%	-12.42%	26.63%	40.19%	19.18%	-	-
Horiz. %	171.31%	168.01%	185.29%	211.56%	167.07%	119.18%	100.00%	-
EY	0.85	0.87	0.79	0.69	0.87	1.22	1.46	-30.25%
YoY %	-2.30%	10.13%	14.49%	-20.69%	-28.69%	-16.44%	-	-
Horiz. %	58.22%	59.59%	54.11%	47.26%	59.59%	83.56%	100.00%	-
DY	0.41	0.31	0.30	0.26	0.32	0.46	0.55	-17.77%
YoY %	32.26%	3.33%	15.38%	-18.75%	-30.43%	-16.36%	-	-
Horiz. %	74.55%	56.36%	54.55%	47.27%	58.18%	83.64%	100.00%	-
P/NAPS	6.53	6.65	6.28	9.80	10.11	5.88	4.98	19.77%
YoY %	-1.80%	5.89%	-35.92%	-3.07%	71.94%	18.07%	-	-
Horiz. %	131.12%	133.53%	126.10%	196.79%	203.01%	118.07%	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

New IPO: MKH Oil Palm (East Kalimantan) Holdings Berhad

MQ Trader

MQ Trading Signals

2024-04-16 10:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-16 10:20:00

EMA 5

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

313

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

PTRANS

PERAK TRANSIT BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

301

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

211

GENM

GENTING MALAYSIA BERHAD

186

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

168

Daily Stocks

TWL

0.03

-0.005

156,062,500

HSI-CVM

0.15

-0.05

137,553,700

SAPNRG

0.045

-0.005

95,435,100

HSI-HUE

0.17

+0.035

77,037,300

HSI-HSY

0.215

+0.065

74,740,100

HSI-HSL

0.03

+0.01

50,209,600

INGENIEU

0.145

+0.005

48,755,300

HSI-CT1

0.035

-0.015

45,563,900

DNEX

0.395

-0.015

45,201,100

HSI-CVH

0.23

-0.075

44,641,200

More active Stocks

NESTLE

122.30

+0.20

17,100

HSI-HS9

1.31

+0.18

2,000

UTDPLT

25.00

+0.16

231,200

HSI-HS5

0.985

+0.135

8,000

IHS046000824

103.50

+0.10

HSI-HSZ

0.61

+0.095

3,491,300

HSI-HS2

0.60

+0.085

1,429,600

HSI-HSY

0.215

+0.065

74,740,100

EPMB

0.725

+0.06

7,015,500

PARAGON

3.71

+0.06

13,100

More gainer Stocks

DLADY

31.76

-1.86

38,500

MPI

30.36

-0.64

35,200

AJI

18.82

-0.50

33,800

HEIM

22.76

-0.28

124,100

CARLSBG

18.48

-0.22

83,600

NVIDIA-C1

4.42

-0.23

23,400

HARISON

9.01

-0.21

6,500

HLIND

10.50

-0.20

72,100

F&N

30.88

-0.22

19,400

NHFATT

3.78

-0.20

11,600

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