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

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
03-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 143.72%
YoY- 119.2%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,999,755 1,739,188 1,585,758 1,289,985 1,387,235 1,016,321 947,258 64.19%
PBT 200,469 152,540 199,177 137,237 77,899 42,292 42,914 178.14%
Tax -26,472 -11,698 -19,101 -14,055 -33,357 -12,245 -10,369 86.26%
NP 173,997 140,842 180,076 123,182 44,542 30,047 32,545 204.20%
-
NP to SH 131,779 123,042 146,075 94,558 38,798 29,508 24,726 203.57%
-
Tax Rate 13.21% 7.67% 9.59% 10.24% 42.82% 28.95% 24.16% -
Total Cost 1,825,758 1,598,346 1,405,682 1,166,803 1,342,693 986,274 914,713 58.19%
-
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%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 40,505 13,061 38,987 38,966 19,463 19,498 19,418 62.89%
Div Payout % 30.74% 10.62% 26.69% 41.21% 50.17% 66.08% 78.53% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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%
NOSH 2,700,389 1,306,178 1,299,599 1,298,873 1,297,591 1,299,911 1,294,554 62.89%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.70% 8.10% 11.36% 9.55% 3.21% 2.96% 3.44% -
ROE 8.00% 5.41% 6.61% 4.39% 1.99% 1.59% 1.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.05 133.15 122.02 99.32 106.91 78.18 73.17 0.79%
EPS 4.88 9.42 11.24 7.28 2.99 2.27 1.91 86.36%
DPS 1.50 1.00 3.00 3.00 1.50 1.50 1.50 0.00%
NAPS 0.61 1.74 1.70 1.66 1.50 1.43 1.60 -47.26%
Adjusted Per Share Value based on latest NOSH - 1,298,873
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.27 21.11 19.25 15.66 16.84 12.33 11.50 64.15%
EPS 1.60 1.49 1.77 1.15 0.47 0.36 0.30 203.71%
DPS 0.49 0.16 0.47 0.47 0.24 0.24 0.24 60.58%
NAPS 0.1999 0.2758 0.2681 0.2617 0.2362 0.2256 0.2514 -14.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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%
P/EPS 32.58 45.54 32.74 36.40 69.90 90.75 136.13 -61.28%
EY 3.07 2.20 3.05 2.75 1.43 1.10 0.73 159.40%
DY 0.94 0.23 0.82 1.13 0.72 0.73 0.58 37.77%
P/NAPS 2.61 2.47 2.16 1.60 1.39 1.44 1.62 37.23%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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%
P/EPS 48.16 46.18 38.26 40.38 71.91 92.95 96.86 -37.10%
EY 2.08 2.17 2.61 2.48 1.39 1.08 1.03 59.42%
DY 0.64 0.23 0.70 1.02 0.70 0.71 0.81 -14.47%
P/NAPS 3.85 2.50 2.53 1.77 1.43 1.48 1.16 121.69%

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