[PMETAL] QoQ Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Quarter Result
Revenue	1,999,755	1,739,188	1,585,758	1,289,985	1,387,235	1,016,321	947,258	64.19%
YoY %	14.98%	9.68%	22.93%	-7.01%	36.50%	7.29%	-	-
Horiz. %	211.11%	183.60%	167.41%	136.18%	146.45%	107.29%	100.00%	-
PBT	200,469	152,540	199,177	137,237	77,899	42,292	42,914	178.14%
YoY %	31.42%	-23.41%	45.13%	76.17%	84.19%	-1.45%	-	-
Horiz. %	467.14%	355.46%	464.13%	319.80%	181.52%	98.55%	100.00%	-
Tax	-26,472	-11,698	-19,101	-14,055	-33,357	-12,245	-10,369	86.26%
YoY %	-126.30%	38.76%	-35.90%	57.86%	-172.41%	-18.09%	-	-
Horiz. %	255.30%	112.82%	184.21%	135.55%	321.70%	118.09%	100.00%	-
NP	173,997	140,842	180,076	123,182	44,542	30,047	32,545	204.20%
YoY %	23.54%	-21.79%	46.19%	176.55%	48.24%	-7.68%	-	-
Horiz. %	534.64%	432.76%	553.31%	378.50%	136.86%	92.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,779	123,042	146,075	94,558	38,798	29,508	24,726	203.57%
YoY %	7.10%	-15.77%	54.48%	143.72%	31.48%	19.34%	-	-
Horiz. %	532.96%	497.62%	590.77%	382.42%	156.91%	119.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.21%	7.67%	9.59%	10.24%	42.82%	28.95%	24.16%	-
YoY %	72.23%	-20.02%	-6.35%	-76.09%	47.91%	19.83%	-	-
Horiz. %	54.68%	31.75%	39.69%	42.38%	177.24%	119.83%	100.00%	-
Total Cost	1,825,758	1,598,346	1,405,682	1,166,803	1,342,693	986,274	914,713	58.19%
YoY %	14.23%	13.71%	20.47%	-13.10%	36.14%	7.82%	-	-
Horiz. %	199.60%	174.74%	153.67%	127.56%	146.79%	107.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,647,237	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	-14.10%
YoY %	-27.52%	2.87%	2.47%	10.78%	4.71%	-10.26%	-	-
Horiz. %	79.53%	109.73%	106.66%	104.10%	93.97%	89.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	40,505	13,061	38,987	38,966	19,463	19,498	19,418	62.89%
YoY %	210.12%	-66.50%	0.05%	100.21%	-0.18%	0.41%	-	-
Horiz. %	208.60%	67.26%	200.78%	200.67%	100.23%	100.41%	100.00%	-
Div Payout %	30.74%	10.62%	26.69%	41.21%	50.17%	66.08%	78.53%	-
YoY %	189.45%	-60.21%	-35.23%	-17.86%	-24.08%	-15.85%	-	-
Horiz. %	39.14%	13.52%	33.99%	52.48%	63.89%	84.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,647,237	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	-14.10%
YoY %	-27.52%	2.87%	2.47%	10.78%	4.71%	-10.26%	-	-
Horiz. %	79.53%	109.73%	106.66%	104.10%	93.97%	89.74%	100.00%	-
NOSH	2,700,389	1,306,178	1,299,599	1,298,873	1,297,591	1,299,911	1,294,554	62.89%
YoY %	106.74%	0.51%	0.06%	0.10%	-0.18%	0.41%	-	-
Horiz. %	208.60%	100.90%	100.39%	100.33%	100.23%	100.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	8.70%	8.10%	11.36%	9.55%	3.21%	2.96%	3.44%	-
YoY %	7.41%	-28.70%	18.95%	197.51%	8.45%	-13.95%	-	-
Horiz. %	252.91%	235.47%	330.23%	277.62%	93.31%	86.05%	100.00%	-
ROE	8.00%	5.41%	6.61%	4.39%	1.99%	1.59%	1.19%	-
YoY %	47.87%	-18.15%	50.57%	120.60%	25.16%	33.61%	-	-
Horiz. %	672.27%	454.62%	555.46%	368.91%	167.23%	133.61%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	74.05	133.15	122.02	99.32	106.91	78.18	73.17	0.79%
YoY %	-44.39%	9.12%	22.86%	-7.10%	36.75%	6.85%	-	-
Horiz. %	101.20%	181.97%	166.76%	135.74%	146.11%	106.85%	100.00%	-
EPS	4.88	9.42	11.24	7.28	2.99	2.27	1.91	86.36%
YoY %	-48.20%	-16.19%	54.40%	143.48%	31.72%	18.85%	-	-
Horiz. %	255.50%	493.19%	588.48%	381.15%	156.54%	118.85%	100.00%	-
DPS	1.50	1.00	3.00	3.00	1.50	1.50	1.50	0.00%
YoY %	50.00%	-66.67%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	66.67%	200.00%	200.00%	100.00%	100.00%	100.00%	-
NAPS	0.61	1.74	1.70	1.66	1.50	1.43	1.60	-47.26%
YoY %	-64.94%	2.35%	2.41%	10.67%	4.90%	-10.63%	-	-
Horiz. %	38.12%	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,298,873
RPS	24.26	21.10	19.24	15.65	16.83	12.33	11.49	64.20%
YoY %	14.98%	9.67%	22.94%	-7.01%	36.50%	7.31%	-	-
Horiz. %	211.14%	183.64%	167.45%	136.21%	146.48%	107.31%	100.00%	-
EPS	1.60	1.49	1.77	1.15	0.47	0.36	0.30	203.71%
YoY %	7.38%	-15.82%	53.91%	144.68%	30.56%	20.00%	-	-
Horiz. %	533.33%	496.67%	590.00%	383.33%	156.67%	120.00%	100.00%	-
DPS	0.49	0.16	0.47	0.47	0.24	0.24	0.24	60.58%
YoY %	206.25%	-65.96%	0.00%	95.83%	0.00%	0.00%	-	-
Horiz. %	204.17%	66.67%	195.83%	195.83%	100.00%	100.00%	100.00%	-
NAPS	0.1998	0.2757	0.268	0.2615	0.2361	0.2255	0.2513	-14.11%
YoY %	-27.53%	2.87%	2.49%	10.76%	4.70%	-10.27%	-	-
Horiz. %	79.51%	109.71%	106.65%	104.06%	93.95%	89.73%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.59	4.29	3.68	2.65	2.09	2.06	2.60	-
P/RPS	2.15	3.22	3.02	2.67	1.95	2.63	3.55	-28.30%
YoY %	-33.23%	6.62%	13.11%	36.92%	-25.86%	-25.92%	-	-
Horiz. %	60.56%	90.70%	85.07%	75.21%	54.93%	74.08%	100.00%	-
P/EPS	32.58	45.54	32.74	36.40	69.90	90.75	136.13	-61.28%
YoY %	-28.46%	39.10%	-10.05%	-47.93%	-22.98%	-33.34%	-	-
Horiz. %	23.93%	33.45%	24.05%	26.74%	51.35%	66.66%	100.00%	-
EY	3.07	2.20	3.05	2.75	1.43	1.10	0.73	159.40%
YoY %	39.55%	-27.87%	10.91%	92.31%	30.00%	50.68%	-	-
Horiz. %	420.55%	301.37%	417.81%	376.71%	195.89%	150.68%	100.00%	-
DY	0.94	0.23	0.82	1.13	0.72	0.73	0.58	37.77%
YoY %	308.70%	-71.95%	-27.43%	56.94%	-1.37%	25.86%	-	-
Horiz. %	162.07%	39.66%	141.38%	194.83%	124.14%	125.86%	100.00%	-
P/NAPS	2.61	2.47	2.16	1.60	1.39	1.44	1.62	37.23%
YoY %	5.67%	14.35%	35.00%	15.11%	-3.47%	-11.11%	-	-
Horiz. %	161.11%	152.47%	133.33%	98.77%	85.80%	88.89%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	-
Price	2.35	4.35	4.30	2.94	2.15	2.11	1.85	-
P/RPS	3.17	3.27	3.52	2.96	2.01	2.70	2.53	16.14%
YoY %	-3.06%	-7.10%	18.92%	47.26%	-25.56%	6.72%	-	-
Horiz. %	125.30%	129.25%	139.13%	117.00%	79.45%	106.72%	100.00%	-
P/EPS	48.16	46.18	38.26	40.38	71.91	92.95	96.86	-37.10%
YoY %	4.29%	20.70%	-5.25%	-43.85%	-22.64%	-4.04%	-	-
Horiz. %	49.72%	47.68%	39.50%	41.69%	74.24%	95.96%	100.00%	-
EY	2.08	2.17	2.61	2.48	1.39	1.08	1.03	59.42%
YoY %	-4.15%	-16.86%	5.24%	78.42%	28.70%	4.85%	-	-
Horiz. %	201.94%	210.68%	253.40%	240.78%	134.95%	104.85%	100.00%	-
DY	0.64	0.23	0.70	1.02	0.70	0.71	0.81	-14.47%
YoY %	178.26%	-67.14%	-31.37%	45.71%	-1.41%	-12.35%	-	-
Horiz. %	79.01%	28.40%	86.42%	125.93%	86.42%	87.65%	100.00%	-
P/NAPS	3.85	2.50	2.53	1.77	1.43	1.48	1.16	121.69%
YoY %	54.00%	-1.19%	42.94%	23.78%	-3.38%	27.59%	-	-
Horiz. %	331.90%	215.52%	218.10%	152.59%	123.28%	127.59%	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