[PMETAL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

12-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -15.49%

YoY- 233.52%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	4,640,799	4,406,674	4,154,016	4,166,395	4,219,350	4,060,595	3,733,629	15.58%
YoY %	5.31%	6.08%	-0.30%	-1.26%	3.91%	8.76%	-	-
Horiz. %	124.30%	118.03%	111.26%	111.59%	113.01%	108.76%	100.00%	-
PBT	300,342	233,262	216,122	290,085	330,755	296,987	231,296	19.00%
YoY %	28.76%	7.93%	-25.50%	-12.30%	11.37%	28.40%	-	-
Horiz. %	129.85%	100.85%	93.44%	125.42%	143.00%	128.40%	100.00%	-
Tax	-70,026	-68,917	-36,706	-34,804	-34,397	-30,407	-64,520	5.60%
YoY %	-1.61%	-87.75%	-5.46%	-1.18%	-13.12%	52.87%	-	-
Horiz. %	108.53%	106.81%	56.89%	53.94%	53.31%	47.13%	100.00%	-
NP	230,316	164,345	179,416	255,281	296,358	266,580	166,776	23.98%
YoY %	40.14%	-8.40%	-29.72%	-13.86%	11.17%	59.84%	-	-
Horiz. %	138.10%	98.54%	107.58%	153.07%	177.70%	159.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,590	136,169	139,394	192,539	227,839	212,733	142,031	20.35%
YoY %	37.76%	-2.31%	-27.60%	-15.49%	7.10%	49.78%	-	-
Horiz. %	132.08%	95.87%	98.14%	135.56%	160.41%	149.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	29.54%	16.98%	12.00%	10.40%	10.24%	27.89%	-
YoY %	-21.06%	73.97%	41.50%	15.38%	1.56%	-63.28%	-	-
Horiz. %	83.61%	105.92%	60.88%	43.03%	37.29%	36.72%	100.00%	-
Total Cost	4,410,483	4,242,329	3,974,600	3,911,114	3,922,992	3,794,015	3,566,853	15.18%
YoY %	3.96%	6.74%	1.62%	-0.30%	3.40%	6.37%	-	-
Horiz. %	123.65%	118.94%	111.43%	109.65%	109.98%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	12.66%
YoY %	10.78%	4.71%	-10.26%	7.44%	32.00%	-18.98%	-	-
Horiz. %	119.60%	107.97%	103.11%	114.90%	106.94%	81.02%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	97,347	94,529	100,689	97,004	103,526	92,953	72,421	21.77%
YoY %	2.98%	-6.12%	3.80%	-6.30%	11.37%	28.35%	-	-
Horiz. %	134.42%	130.53%	139.03%	133.94%	142.95%	128.35%	100.00%	-
Div Payout %	51.89%	69.42%	72.23%	50.38%	45.44%	43.69%	50.99%	-
YoY %	-25.25%	-3.89%	43.37%	10.87%	4.01%	-14.32%	-	-
Horiz. %	101.77%	136.14%	141.66%	98.80%	89.12%	85.68%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	12.66%
YoY %	10.78%	4.71%	-10.26%	7.44%	32.00%	-18.98%	-	-
Horiz. %	119.60%	107.97%	103.11%	114.90%	106.94%	81.02%	100.00%	-
NOSH	1,298,873	1,297,591	1,299,911	1,294,554	1,204,944	854,126	527,123	82.33%
YoY %	0.10%	-0.18%	0.41%	7.44%	41.07%	62.04%	-	-
Horiz. %	246.41%	246.16%	246.60%	245.59%	228.59%	162.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	4.96%	3.73%	4.32%	6.13%	7.02%	6.57%	4.47%	-
YoY %	32.98%	-13.66%	-29.53%	-12.68%	6.85%	46.98%	-	-
Horiz. %	110.96%	83.45%	96.64%	137.14%	157.05%	146.98%	100.00%	-
ROE	8.70%	7.00%	7.50%	9.30%	11.82%	14.57%	7.88%	-
YoY %	24.29%	-6.67%	-19.35%	-21.32%	-18.87%	84.90%	-	-
Horiz. %	110.41%	88.83%	95.18%	118.02%	150.00%	184.90%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	357.29	339.60	319.56	321.84	350.17	475.41	708.30	-36.60%
YoY %	5.21%	6.27%	-0.71%	-8.09%	-26.34%	-32.88%	-	-
Horiz. %	50.44%	47.95%	45.12%	45.44%	49.44%	67.12%	100.00%	-
EPS	14.44	10.49	10.72	14.87	18.91	24.91	26.94	-33.98%
YoY %	37.65%	-2.15%	-27.91%	-21.36%	-24.09%	-7.54%	-	-
Horiz. %	53.60%	38.94%	39.79%	55.20%	70.19%	92.46%	100.00%	-
DPS	7.50	7.28	7.75	7.49	8.59	10.88	13.74	-33.18%
YoY %	3.02%	-6.06%	3.47%	-12.81%	-21.05%	-20.82%	-	-
Horiz. %	54.59%	52.98%	56.40%	54.51%	62.52%	79.18%	100.00%	-
NAPS	1.66	1.50	1.43	1.60	1.60	1.71	3.42	-38.21%
YoY %	10.67%	4.90%	-10.63%	0.00%	-6.43%	-50.00%	-	-
Horiz. %	48.54%	43.86%	41.81%	46.78%	46.78%	50.00%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,554
RPS	56.32	53.48	50.42	50.57	51.21	49.28	45.31	15.59%
YoY %	5.31%	6.07%	-0.30%	-1.25%	3.92%	8.76%	-	-
Horiz. %	124.30%	118.03%	111.28%	111.61%	113.02%	108.76%	100.00%	-
EPS	2.28	1.65	1.69	2.34	2.77	2.58	1.72	20.65%
YoY %	38.18%	-2.37%	-27.78%	-15.52%	7.36%	50.00%	-	-
Horiz. %	132.56%	95.93%	98.26%	136.05%	161.05%	150.00%	100.00%	-
DPS	1.18	1.15	1.22	1.18	1.26	1.13	0.88	21.57%
YoY %	2.61%	-5.74%	3.39%	-6.35%	11.50%	28.41%	-	-
Horiz. %	134.09%	130.68%	138.64%	134.09%	143.18%	128.41%	100.00%	-
NAPS	0.2617	0.2362	0.2256	0.2514	0.234	0.1773	0.2188	12.66%
YoY %	10.80%	4.70%	-10.26%	7.44%	31.98%	-18.97%	-	-
Horiz. %	119.61%	107.95%	103.11%	114.90%	106.95%	81.03%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	2.65	2.09	2.06	2.60	3.31	2.59	6.25	-
P/RPS	0.74	0.62	0.64	0.81	0.95	0.54	0.88	-10.89%
YoY %	19.35%	-3.12%	-20.99%	-14.74%	75.93%	-38.64%	-	-
Horiz. %	84.09%	70.45%	72.73%	92.05%	107.95%	61.36%	100.00%	-
P/EPS	18.35	19.92	19.21	17.48	17.51	10.40	23.20	-14.46%
YoY %	-7.88%	3.70%	9.90%	-0.17%	68.37%	-55.17%	-	-
Horiz. %	79.09%	85.86%	82.80%	75.34%	75.47%	44.83%	100.00%	-
EY	5.45	5.02	5.21	5.72	5.71	9.62	4.31	16.91%
YoY %	8.57%	-3.65%	-8.92%	0.18%	-40.64%	123.20%	-	-
Horiz. %	126.45%	116.47%	120.88%	132.71%	132.48%	223.20%	100.00%	-
DY	2.83	3.49	3.76	2.88	2.60	4.20	2.20	18.26%
YoY %	-18.91%	-7.18%	30.56%	10.77%	-38.10%	90.91%	-	-
Horiz. %	128.64%	158.64%	170.91%	130.91%	118.18%	190.91%	100.00%	-
P/NAPS	1.60	1.39	1.44	1.62	2.07	1.51	1.83	-8.55%
YoY %	15.11%	-3.47%	-11.11%	-21.74%	37.09%	-17.49%	-	-
Horiz. %	87.43%	75.96%	78.69%	88.52%	113.11%	82.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	30/10/14	-
Price	2.94	2.15	2.11	1.85	2.85	2.93	6.85	-
P/RPS	0.82	0.63	0.66	0.57	0.81	0.62	0.97	-10.58%
YoY %	30.16%	-4.55%	15.79%	-29.63%	30.65%	-36.08%	-	-
Horiz. %	84.54%	64.95%	68.04%	58.76%	83.51%	63.92%	100.00%	-
P/EPS	20.36	20.49	19.68	12.44	15.07	11.76	25.42	-13.74%
YoY %	-0.63%	4.12%	58.20%	-17.45%	28.15%	-53.74%	-	-
Horiz. %	80.09%	80.61%	77.42%	48.94%	59.28%	46.26%	100.00%	-
EY	4.91	4.88	5.08	8.04	6.63	8.50	3.93	15.98%
YoY %	0.61%	-3.94%	-36.82%	21.27%	-22.00%	116.28%	-	-
Horiz. %	124.94%	124.17%	129.26%	204.58%	168.70%	216.28%	100.00%	-
DY	2.55	3.39	3.67	4.05	3.01	3.71	2.01	17.17%
YoY %	-24.78%	-7.63%	-9.38%	34.55%	-18.87%	84.58%	-	-
Horiz. %	126.87%	168.66%	182.59%	201.49%	149.75%	184.58%	100.00%	-
P/NAPS	1.77	1.43	1.48	1.16	1.78	1.71	2.00	-7.81%
YoY %	23.78%	-3.38%	27.59%	-34.83%	4.09%	-14.50%	-	-
Horiz. %	88.50%	71.50%	74.00%	58.00%	89.00%	85.50%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 10:00:00

EMA 5

Hourly

SELL

2024-05-21 10:00:00

EMA 5

30 Mins

SELL

2024-05-21 09:40:00

EMA 5

10 Mins

SELL

2024-05-21 09:40:00

ADX

10 Mins

SELL

2024-05-21 09:30:00

TURTLE SYSTEM 20

30 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

MBSB

MALAYSIA BUILDING SOCIETY BHD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

PTRANS

PERAK TRANSIT BERHAD

302

TOPGLOV

TOP GLOVE CORPORATION BHD

293

HLIND

HONG LEONG INDUSTRIES BHD

290

NOTION

NOTION VTEC BHD

265

YTLPOWR

YTL POWER INTERNATIONAL BHD

258

DNEX

DAGANG NEXCHANGE BERHAD

256

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

INGENIEU

0.08

0.00

455,270,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.13

-0.03

136,630,400

HSI-HUZ

0.20

+0.035

106,139,700

FEYTECH

1.06

+0.26

88,887,800

EDUSPEC-OR

0.005

0.00

75,002,700

BCMALL

0.02

+0.01

56,558,600

E&O-LR

0.055

+0.01

56,261,700

YNHPROP

0.495

+0.045

54,378,700

DNEX

0.455

+0.01

50,630,100

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.31

+0.41

928,600

PANAMY

19.88

+0.32

3,200

FEYTECH

1.06

+0.26

88,887,800

RAPID

0.895

+0.185

14,872,900

AJI

15.88

+0.18

55,500

GAMUDA

5.97

+0.17

5,276,000

6.40

+0.14

2,055,700

PETGAS

18.44

+0.14

46,200

HLIND

11.62

+0.14

28,200

More gainer Stocks

KLK

21.92

-0.52

517,100

NESTLE

129.50

-0.30

800

PETDAG

20.92

-0.26

85,400

PENERGY

1.36

-0.24

4,899,400

BKAWAN

20.00

-0.24

2,500

KOTRA

4.54

-0.22

107,100

SUNCON-C15

0.165

-0.205

38,000

MPI

39.20

-0.20

163,900

AMAZON-C3

0.105

-0.195

200

PPB

15.14

-0.18

89,000

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