[PMETAL] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 5.67%

YoY- 45.2%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	8,837,061	8,477,251	8,373,390	8,228,972	7,836,911	7,258,925	6,614,686	21.36%
YoY %	4.24%	1.24%	1.75%	5.00%	7.96%	9.74%	-	-
Horiz. %	133.60%	128.16%	126.59%	124.40%	118.48%	109.74%	100.00%	-
PBT	842,492	830,440	819,531	819,303	761,710	751,516	689,423	14.34%
YoY %	1.45%	1.33%	0.03%	7.56%	1.36%	9.01%	-	-
Horiz. %	122.20%	120.45%	118.87%	118.84%	110.49%	109.01%	100.00%	-
Tax	-71,401	-67,630	-64,123	-78,572	-70,925	-71,439	-71,326	0.07%
YoY %	-5.58%	-5.47%	18.39%	-10.78%	0.72%	-0.16%	-	-
Horiz. %	100.11%	94.82%	89.90%	110.16%	99.44%	100.16%	100.00%	-
NP	771,091	762,810	755,408	740,731	690,785	680,077	618,097	15.93%
YoY %	1.09%	0.98%	1.98%	7.23%	1.57%	10.03%	-	-
Horiz. %	124.75%	123.41%	122.22%	119.84%	111.76%	110.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	615,652	605,217	602,789	584,379	553,038	548,945	495,454	15.62%
YoY %	1.72%	0.40%	3.15%	5.67%	0.75%	10.80%	-	-
Horiz. %	124.26%	122.15%	121.66%	117.95%	111.62%	110.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	8.14%	7.82%	9.59%	9.31%	9.51%	10.35%	-
YoY %	4.05%	4.09%	-18.46%	3.01%	-2.10%	-8.12%	-	-
Horiz. %	81.84%	78.65%	75.56%	92.66%	89.95%	91.88%	100.00%	-
Total Cost	8,065,970	7,714,441	7,617,982	7,488,241	7,146,126	6,578,848	5,996,589	21.91%
YoY %	4.56%	1.27%	1.73%	4.79%	8.62%	9.71%	-	-
Horiz. %	134.51%	128.65%	127.04%	124.88%	119.17%	109.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,785,004	3,049,504	2,227,223	1,752,657	2,091,892	2,040,775	1,620,233	43.63%
YoY %	-8.67%	36.92%	27.08%	-16.22%	2.50%	25.96%	-	-
Horiz. %	171.89%	188.21%	137.46%	108.17%	129.11%	125.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	228,483	226,495	224,250	208,132	165,257	148,213	131,521	44.65%
YoY %	0.88%	1.00%	7.74%	25.94%	11.50%	12.69%	-	-
Horiz. %	173.72%	172.21%	170.51%	158.25%	125.65%	112.69%	100.00%	-
Div Payout %	37.11%	37.42%	37.20%	35.62%	29.88%	27.00%	26.55%	-
YoY %	-0.83%	0.59%	4.44%	19.21%	10.67%	1.69%	-	-
Horiz. %	139.77%	140.94%	140.11%	134.16%	112.54%	101.69%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	2,785,004	3,049,504	2,227,223	1,752,657	2,091,892	2,040,775	1,620,233	43.63%
YoY %	-8.67%	36.92%	27.08%	-16.22%	2.50%	25.96%	-	-
Horiz. %	171.89%	188.21%	137.46%	108.17%	129.11%	125.96%	100.00%	-
NOSH	3,868,746	3,867,037	3,832,781	3,729,058	3,735,522	3,710,501	2,700,389	27.16%
YoY %	0.04%	0.89%	2.78%	-0.17%	0.67%	37.41%	-	-
Horiz. %	143.27%	143.20%	141.93%	138.09%	138.33%	137.41%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	8.73%	9.00%	9.02%	9.00%	8.81%	9.37%	9.34%	-
YoY %	-3.00%	-0.22%	0.22%	2.16%	-5.98%	0.32%	-	-
Horiz. %	93.47%	96.36%	96.57%	96.36%	94.33%	100.32%	100.00%	-
ROE	22.11%	19.85%	27.06%	33.34%	26.44%	26.90%	30.58%	-
YoY %	11.39%	-26.64%	-18.84%	26.10%	-1.71%	-12.03%	-	-
Horiz. %	72.30%	64.91%	88.49%	109.03%	86.46%	87.97%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	228.46	219.61	221.81	220.67	209.79	195.63	244.95	-4.55%
YoY %	4.03%	-0.99%	0.52%	5.19%	7.24%	-20.13%	-	-
Horiz. %	93.27%	89.66%	90.55%	90.09%	85.65%	79.87%	100.00%	-
EPS	15.92	15.68	15.97	15.67	14.80	14.79	18.35	-9.05%
YoY %	1.53%	-1.82%	1.91%	5.88%	0.07%	-19.40%	-	-
Horiz. %	86.76%	85.45%	87.03%	85.40%	80.65%	80.60%	100.00%	-
DPS	5.91	5.87	6.00	5.58	4.42	3.99	4.87	13.81%
YoY %	0.68%	-2.17%	7.53%	26.24%	10.78%	-18.07%	-	-
Horiz. %	121.36%	120.53%	123.20%	114.58%	90.76%	81.93%	100.00%	-
NAPS	0.72	0.79	0.59	0.47	0.56	0.55	0.60	12.96%
YoY %	-8.86%	33.90%	25.53%	-16.07%	1.82%	-8.33%	-	-
Horiz. %	120.00%	131.67%	98.33%	78.33%	93.33%	91.67%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,729,058
RPS	107.25	102.88	101.62	99.87	95.11	88.10	80.28	21.36%
YoY %	4.25%	1.24%	1.75%	5.00%	7.96%	9.74%	-	-
Horiz. %	133.59%	128.15%	126.58%	124.40%	118.47%	109.74%	100.00%	-
EPS	7.47	7.35	7.32	7.09	6.71	6.66	6.01	15.64%
YoY %	1.63%	0.41%	3.24%	5.66%	0.75%	10.82%	-	-
Horiz. %	124.29%	122.30%	121.80%	117.97%	111.65%	110.82%	100.00%	-
DPS	2.77	2.75	2.72	2.53	2.01	1.80	1.60	44.32%
YoY %	0.73%	1.10%	7.51%	25.87%	11.67%	12.50%	-	-
Horiz. %	173.12%	171.88%	170.00%	158.12%	125.62%	112.50%	100.00%	-
NAPS	0.338	0.3701	0.2703	0.2127	0.2539	0.2477	0.1966	43.65%
YoY %	-8.67%	36.92%	27.08%	-16.23%	2.50%	25.99%	-	-
Horiz. %	171.92%	188.25%	137.49%	108.19%	129.15%	125.99%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	4.36	4.32	5.39	3.77	2.68	2.65	1.59	-
P/RPS	1.91	1.97	2.43	1.71	1.28	1.35	0.65	105.55%
YoY %	-3.05%	-18.93%	42.11%	33.59%	-5.19%	107.69%	-	-
Horiz. %	293.85%	303.08%	373.85%	263.08%	196.92%	207.69%	100.00%	-
P/EPS	27.39	27.55	33.75	24.06	18.10	17.91	8.67	115.75%
YoY %	-0.58%	-18.37%	40.27%	32.93%	1.06%	106.57%	-	-
Horiz. %	315.92%	317.76%	389.27%	277.51%	208.77%	206.57%	100.00%	-
EY	3.65	3.63	2.96	4.16	5.52	5.58	11.54	-53.67%
YoY %	0.55%	22.64%	-28.85%	-24.64%	-1.08%	-51.65%	-	-
Horiz. %	31.63%	31.46%	25.65%	36.05%	47.83%	48.35%	100.00%	-
DY	1.35	1.36	1.11	1.48	1.65	1.51	3.06	-42.13%
YoY %	-0.74%	22.52%	-25.00%	-10.30%	9.27%	-50.65%	-	-
Horiz. %	44.12%	44.44%	36.27%	48.37%	53.92%	49.35%	100.00%	-
P/NAPS	6.06	5.47	9.14	8.02	4.79	4.82	2.65	73.83%
YoY %	10.79%	-40.15%	13.97%	67.43%	-0.62%	81.89%	-	-
Horiz. %	228.68%	206.42%	344.91%	302.64%	180.75%	181.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	15/08/18	17/05/18	27/02/18	21/11/17	16/08/17	18/05/17	27/02/17	-
Price	4.79	4.96	5.78	4.75	3.29	2.74	2.35	-
P/RPS	2.10	2.26	2.61	2.15	1.57	1.40	0.96	68.75%
YoY %	-7.08%	-13.41%	21.40%	36.94%	12.14%	45.83%	-	-
Horiz. %	218.75%	235.42%	271.88%	223.96%	163.54%	145.83%	100.00%	-
P/EPS	30.09	31.64	36.20	30.31	22.22	18.52	12.81	76.98%
YoY %	-4.90%	-12.60%	19.43%	36.41%	19.98%	44.57%	-	-
Horiz. %	234.89%	246.99%	282.59%	236.61%	173.46%	144.57%	100.00%	-
EY	3.32	3.16	2.76	3.30	4.50	5.40	7.81	-43.55%
YoY %	5.06%	14.49%	-16.36%	-26.67%	-16.67%	-30.86%	-	-
Horiz. %	42.51%	40.46%	35.34%	42.25%	57.62%	69.14%	100.00%	-
DY	1.23	1.18	1.04	1.18	1.34	1.46	2.07	-29.38%
YoY %	4.24%	13.46%	-11.86%	-11.94%	-8.22%	-29.47%	-	-
Horiz. %	59.42%	57.00%	50.24%	57.00%	64.73%	70.53%	100.00%	-
P/NAPS	6.65	6.28	9.80	10.11	5.88	4.98	3.92	42.37%
YoY %	5.89%	-35.92%	-3.07%	71.94%	18.07%	27.04%	-	-
Horiz. %	169.64%	160.20%	250.00%	257.91%	150.00%	127.04%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:00:00

EMA 5

Hourly

SELL

2024-05-16 11:00:00

EMA 5

30 Mins

SELL

2024-05-16 09:50:00

EMA 5

10 Mins

SELL

2024-05-16 09:45:00

EMA 5

5 Mins

SELL

2024-05-16 09:40:00

ADX

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

279,170,300

REVENUE

0.235

-0.01

271,909,700

TOPGLOV

1.20

-0.06

254,193,200

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

95,315,600

MYEG

1.05

+0.02

87,302,800

SUPERMX

1.01

-0.07

86,714,100

SINKUNG

0.15

+0.01

83,583,600

More active Stocks

MPI

33.54

+1.02

157,200

F&N

33.24

+0.76

195,000

HEIM

24.80

+0.60

295,200

UTDPLT

26.20

+0.58

262,900

NESTLE

129.50

+0.50

27,800

CARLSBG

20.10

+0.48

342,000

ALLIANZ

22.06

+0.38

31,100

KSENG

6.31

+0.33

495,600

TOMEI

2.04

+0.30

3,438,900

GCB

3.38

+0.28

6,295,200

More gainer Stocks

AJI

16.18

-0.38

200,100

AIRPORT

10.08

-0.32

22,548,600

KOSSAN

2.48

-0.26

19,156,100

HARTA

3.57

-0.25

31,458,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

324,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.415

-0.10

1,230,700

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