[PMETAL] QoQ Quarter Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Quarter Result
Revenue	2,120,377	2,133,602	2,171,253	2,245,729	2,373,867	2,438,840	2,125,436	-0.15%
YoY %	-0.62%	-1.73%	-3.32%	-5.40%	-2.66%	14.75%	-	-
Horiz. %	99.76%	100.38%	102.16%	105.66%	111.69%	114.75%	100.00%	-
PBT	168,942	123,468	155,570	201,930	241,157	221,423	210,239	-13.55%
YoY %	36.83%	-20.64%	-22.96%	-16.27%	8.91%	5.32%	-	-
Horiz. %	80.36%	58.73%	74.00%	96.05%	114.71%	105.32%	100.00%	-
Tax	-19,248	-4,378	-12,229	-16,684	-32,918	-22,358	-17,675	5.84%
YoY %	-339.65%	64.20%	26.70%	49.32%	-47.23%	-26.50%	-	-
Horiz. %	108.90%	24.77%	69.19%	94.39%	186.24%	126.50%	100.00%	-
NP	149,694	119,090	143,341	185,246	208,239	199,065	192,564	-15.44%
YoY %	25.70%	-16.92%	-22.62%	-11.04%	4.61%	3.38%	-	-
Horiz. %	77.74%	61.84%	74.44%	96.20%	108.14%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,506	102,887	115,107	156,407	162,493	160,603	150,477	-13.27%
YoY %	18.10%	-10.62%	-26.41%	-3.75%	1.18%	6.73%	-	-
Horiz. %	80.75%	68.37%	76.49%	103.94%	107.99%	106.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.39%	3.55%	7.86%	8.26%	13.65%	10.10%	8.41%	-
YoY %	220.85%	-54.83%	-4.84%	-39.49%	35.15%	20.10%	-	-
Horiz. %	135.43%	42.21%	93.46%	98.22%	162.31%	120.10%	100.00%	-
Total Cost	1,970,683	2,014,512	2,027,912	2,060,483	2,165,628	2,239,775	1,932,872	1.29%
YoY %	-2.18%	-0.66%	-1.58%	-4.86%	-3.31%	15.88%	-	-
Horiz. %	101.96%	104.22%	104.92%	106.60%	112.04%	115.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	3,049,504	3.01%
YoY %	-2.20%	-3.62%	4.49%	10.64%	5.06%	-8.67%	-	-
Horiz. %	104.56%	106.90%	110.92%	106.16%	95.95%	91.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	50,450	50,309	49,744	59,217	78,026	58,020	57,901	-8.76%
YoY %	0.28%	1.14%	-16.00%	-24.11%	34.48%	0.21%	-	-
Horiz. %	87.13%	86.89%	85.91%	102.27%	134.76%	100.21%	100.00%	-
Div Payout %	41.52%	48.90%	43.22%	37.86%	48.02%	36.13%	38.48%	-
YoY %	-15.09%	13.14%	14.16%	-21.16%	32.91%	-6.11%	-	-
Horiz. %	107.90%	127.08%	112.32%	98.39%	124.79%	93.89%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	3,049,504	3.01%
YoY %	-2.20%	-3.62%	4.49%	10.64%	5.06%	-8.67%	-	-
Horiz. %	104.56%	106.90%	110.92%	106.16%	95.95%	91.33%	100.00%	-
NOSH	4,038,109	4,032,431	4,020,568	3,950,700	3,942,959	3,868,746	3,867,037	2.92%
YoY %	0.14%	0.30%	1.77%	0.20%	1.92%	0.04%	-	-
Horiz. %	104.42%	104.28%	103.97%	102.16%	101.96%	100.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	7.06%	5.58%	6.60%	8.25%	8.77%	8.16%	9.06%	-
YoY %	26.52%	-15.45%	-20.00%	-5.93%	7.48%	-9.93%	-	-
Horiz. %	77.92%	61.59%	72.85%	91.06%	96.80%	90.07%	100.00%	-
ROE	3.81%	3.16%	3.40%	4.83%	5.55%	5.77%	4.93%	-
YoY %	20.57%	-7.06%	-29.61%	-12.97%	-3.81%	17.04%	-	-
Horiz. %	77.28%	64.10%	68.97%	97.97%	112.58%	117.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	52.54	53.01	54.56	56.89	60.85	63.05	55.06	-3.07%
YoY %	-0.89%	-2.84%	-4.10%	-6.51%	-3.49%	14.51%	-	-
Horiz. %	95.42%	96.28%	99.09%	103.32%	110.52%	114.51%	100.00%	-
EPS	3.01	2.56	2.89	3.96	4.17	4.15	3.90	-15.84%
YoY %	17.58%	-11.42%	-27.02%	-5.04%	0.48%	6.41%	-	-
Horiz. %	77.18%	65.64%	74.10%	101.54%	106.92%	106.41%	100.00%	-
DPS	1.25	1.25	1.25	1.50	2.00	1.50	1.50	-11.43%
YoY %	0.00%	0.00%	-16.67%	-25.00%	33.33%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	100.00%	133.33%	100.00%	100.00%	-
NAPS	0.79	0.81	0.85	0.82	0.75	0.72	0.79	0.00%
YoY %	-2.47%	-4.71%	3.66%	9.33%	4.17%	-8.86%	-	-
Horiz. %	100.00%	102.53%	107.59%	103.80%	94.94%	91.14%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,950,700
RPS	25.73	25.89	26.35	27.26	28.81	29.60	25.80	-0.18%
YoY %	-0.62%	-1.75%	-3.34%	-5.38%	-2.67%	14.73%	-	-
Horiz. %	99.73%	100.35%	102.13%	105.66%	111.67%	114.73%	100.00%	-
EPS	1.47	1.25	1.40	1.90	1.97	1.95	1.83	-13.57%
YoY %	17.60%	-10.71%	-26.32%	-3.55%	1.03%	6.56%	-	-
Horiz. %	80.33%	68.31%	76.50%	103.83%	107.65%	106.56%	100.00%	-
DPS	0.61	0.61	0.60	0.72	0.95	0.70	0.70	-8.75%
YoY %	0.00%	1.67%	-16.67%	-24.21%	35.71%	0.00%	-	-
Horiz. %	87.14%	87.14%	85.71%	102.86%	135.71%	100.00%	100.00%	-
NAPS	0.387	0.3957	0.4105	0.3929	0.3551	0.338	0.3701	3.01%
YoY %	-2.20%	-3.61%	4.48%	10.64%	5.06%	-8.67%	-	-
Horiz. %	104.57%	106.92%	110.92%	106.16%	95.95%	91.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.76	4.40	4.51	4.83	4.86	4.36	4.32	-
P/RPS	9.06	8.30	8.27	8.49	7.99	6.92	7.85	10.01%
YoY %	9.16%	0.36%	-2.59%	6.26%	15.46%	-11.85%	-	-
Horiz. %	115.41%	105.73%	105.35%	108.15%	101.78%	88.15%	100.00%	-
P/EPS	158.11	172.12	155.92	121.91	116.68	105.01	110.82	26.70%
YoY %	-8.14%	10.39%	27.90%	4.48%	11.11%	-5.24%	-	-
Horiz. %	142.67%	155.31%	140.70%	110.01%	105.29%	94.76%	100.00%	-
EY	0.63	0.58	0.64	0.82	0.86	0.95	0.90	-21.14%
YoY %	8.62%	-9.38%	-21.95%	-4.65%	-9.47%	5.56%	-	-
Horiz. %	70.00%	64.44%	71.11%	91.11%	95.56%	105.56%	100.00%	-
DY	0.26	0.28	0.28	0.31	0.41	0.34	0.35	-17.96%
YoY %	-7.14%	0.00%	-9.68%	-24.39%	20.59%	-2.86%	-	-
Horiz. %	74.29%	80.00%	80.00%	88.57%	117.14%	97.14%	100.00%	-
P/NAPS	6.03	5.43	5.31	5.89	6.48	6.06	5.47	6.70%
YoY %	11.05%	2.26%	-9.85%	-9.10%	6.93%	10.79%	-	-
Horiz. %	110.24%	99.27%	97.07%	107.68%	118.46%	110.79%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	20/08/19	27/05/19	26/02/19	22/11/18	15/08/18	17/05/18	-
Price	4.77	4.81	4.24	4.15	4.90	4.79	4.96	-
P/RPS	9.08	9.07	7.77	7.30	8.05	7.60	9.01	0.51%
YoY %	0.11%	16.73%	6.44%	-9.32%	5.92%	-15.65%	-	-
Horiz. %	100.78%	100.67%	86.24%	81.02%	89.35%	84.35%	100.00%	-
P/EPS	158.44	188.16	146.59	104.75	117.64	115.37	127.24	15.72%
YoY %	-15.80%	28.36%	39.94%	-10.96%	1.97%	-9.33%	-	-
Horiz. %	124.52%	147.88%	115.21%	82.32%	92.46%	90.67%	100.00%	-
EY	0.63	0.53	0.68	0.95	0.85	0.87	0.79	-13.99%
YoY %	18.87%	-22.06%	-28.42%	11.76%	-2.30%	10.13%	-	-
Horiz. %	79.75%	67.09%	86.08%	120.25%	107.59%	110.13%	100.00%	-
DY	0.26	0.26	0.29	0.36	0.41	0.31	0.30	-9.09%
YoY %	0.00%	-10.34%	-19.44%	-12.20%	32.26%	3.33%	-	-
Horiz. %	86.67%	86.67%	96.67%	120.00%	136.67%	103.33%	100.00%	-
P/NAPS	6.04	5.94	4.99	5.06	6.53	6.65	6.28	-2.56%
YoY %	1.68%	19.04%	-1.38%	-22.51%	-1.80%	5.89%	-	-
Horiz. %	96.18%	94.59%	79.46%	80.57%	103.98%	105.89%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-25 12:20:00

EMA 5

10 Mins

BUY

2024-04-25 12:10:00

EMA 5

5 Mins

BUY

2024-04-25 10:00:00

EMA 5

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

360

PTRANS

PERAK TRANSIT BERHAD

344

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

199

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

HSI-CVW

0.245

+0.015

129,322,400

ICONIC-WA

0.025

+0.005

116,972,100

SAPNRG

0.045

0.00

113,828,000

HSI-HUS

0.13

-0.01

101,120,900

INGENIEU

0.115

-0.015

88,325,400

HSI-HSZ

0.29

-0.02

85,703,100

BJCORP

0.31

+0.025

77,774,300

EKOVEST

0.46

0.00

66,779,600

HSI-HSW

0.04

0.00

51,488,100

ICONIC

0.085

-0.005

42,540,000

More active Stocks

NESTLE

126.90

+0.60

41,700

HEIM

23.36

+0.36

97,000

CRESNDO

3.79

+0.18

579,600

UTDPLT

26.30

+0.20

225,900

HSI-CVX

0.885

+0.155

2,000

HLFG

16.82

+0.14

102,900

GASMSIA

3.63

+0.10

360,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

15,137,200

More gainer Stocks

DLADY

33.24

-0.26

2,800

MPI

29.98

-0.24

39,600

NVIDIA-C1

4.05

-0.21

6,300

AMLEX

0.25

-0.18

20,000

ALLIANZ

20.96

-0.16

22,200

HSI-HUT

0.485

-0.15

10,000

AIRPORT

9.88

-0.12

4,790,700

KUAISHO-C17

0.08

-0.12

58,800

UWC

3.17

-0.11

571,900

NIKKEI-CA

0.35

-0.10

560,800

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