[PMETAL] QoQ TTM Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	6,002,166	5,279,299	4,640,799	4,406,674	4,154,016	4,166,395	4,219,350	26.40%
YoY %	13.69%	13.76%	5.31%	6.08%	-0.30%	-1.26%	-	-
Horiz. %	142.25%	125.12%	109.99%	104.44%	98.45%	98.74%	100.00%	-
PBT	566,853	456,605	300,342	233,262	216,122	290,085	330,755	43.07%
YoY %	24.15%	52.03%	28.76%	7.93%	-25.50%	-12.30%	-	-
Horiz. %	171.38%	138.05%	90.80%	70.52%	65.34%	87.70%	100.00%	-
Tax	-78,211	-78,758	-70,026	-68,917	-36,706	-34,804	-34,397	72.65%
YoY %	0.69%	-12.47%	-1.61%	-87.75%	-5.46%	-1.18%	-	-
Horiz. %	227.38%	228.97%	203.58%	200.36%	106.71%	101.18%	100.00%	-
NP	488,642	377,847	230,316	164,345	179,416	255,281	296,358	39.43%
YoY %	29.32%	64.06%	40.14%	-8.40%	-29.72%	-13.86%	-	-
Horiz. %	164.88%	127.50%	77.72%	55.45%	60.54%	86.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	402,473	308,939	187,590	136,169	139,394	192,539	227,839	45.97%
YoY %	30.28%	64.69%	37.76%	-2.31%	-27.60%	-15.49%	-	-
Horiz. %	176.65%	135.60%	82.33%	59.77%	61.18%	84.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.80%	17.25%	23.32%	29.54%	16.98%	12.00%	10.40%	-
YoY %	-20.00%	-26.03%	-21.06%	73.97%	41.50%	15.38%	-	-
Horiz. %	132.69%	165.87%	224.23%	284.04%	163.27%	115.38%	100.00%	-
Total Cost	5,513,524	4,901,452	4,410,483	4,242,329	3,974,600	3,911,114	3,922,992	25.39%
YoY %	12.49%	11.13%	3.96%	6.74%	1.62%	-0.30%	-	-
Horiz. %	140.54%	124.94%	112.43%	108.14%	101.32%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	11.56%
YoY %	2.87%	2.47%	10.78%	4.71%	-10.26%	7.44%	-	-
Horiz. %	117.89%	114.60%	111.84%	100.96%	96.42%	107.44%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	110,479	116,916	97,347	94,529	100,689	97,004	103,526	4.41%
YoY %	-5.51%	20.10%	2.98%	-6.12%	3.80%	-6.30%	-	-
Horiz. %	106.72%	112.93%	94.03%	91.31%	97.26%	93.70%	100.00%	-
Div Payout %	27.45%	37.84%	51.89%	69.42%	72.23%	50.38%	45.44%	-
YoY %	-27.46%	-27.08%	-25.25%	-3.89%	43.37%	10.87%	-	-
Horiz. %	60.41%	83.27%	114.19%	152.77%	158.96%	110.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	11.56%
YoY %	2.87%	2.47%	10.78%	4.71%	-10.26%	7.44%	-	-
Horiz. %	117.89%	114.60%	111.84%	100.96%	96.42%	107.44%	100.00%	-
NOSH	1,306,178	1,299,599	1,298,873	1,297,591	1,299,911	1,294,554	1,204,944	5.50%
YoY %	0.51%	0.06%	0.10%	-0.18%	0.41%	7.44%	-	-
Horiz. %	108.40%	107.86%	107.80%	107.69%	107.88%	107.44%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	8.14%	7.16%	4.96%	3.73%	4.32%	6.13%	7.02%	-
YoY %	13.69%	44.35%	32.98%	-13.66%	-29.53%	-12.68%	-	-
Horiz. %	115.95%	101.99%	70.66%	53.13%	61.54%	87.32%	100.00%	-
ROE	17.71%	13.98%	8.70%	7.00%	7.50%	9.30%	11.82%	-
YoY %	26.68%	60.69%	24.29%	-6.67%	-19.35%	-21.32%	-	-
Horiz. %	149.83%	118.27%	73.60%	59.22%	63.45%	78.68%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	459.52	406.23	357.29	339.60	319.56	321.84	350.17	19.80%
YoY %	13.12%	13.70%	5.21%	6.27%	-0.71%	-8.09%	-	-
Horiz. %	131.23%	116.01%	102.03%	96.98%	91.26%	91.91%	100.00%	-
EPS	30.81	23.77	14.44	10.49	10.72	14.87	18.91	38.33%
YoY %	29.62%	64.61%	37.65%	-2.15%	-27.91%	-21.36%	-	-
Horiz. %	162.93%	125.70%	76.36%	55.47%	56.69%	78.64%	100.00%	-
DPS	8.50	9.00	7.50	7.28	7.75	7.49	8.59	-0.69%
YoY %	-5.56%	20.00%	3.02%	-6.06%	3.47%	-12.81%	-	-
Horiz. %	98.95%	104.77%	87.31%	84.75%	90.22%	87.19%	100.00%	-
NAPS	1.74	1.70	1.66	1.50	1.43	1.60	1.60	5.73%
YoY %	2.35%	2.41%	10.67%	4.90%	-10.63%	0.00%	-	-
Horiz. %	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,297,591
RPS	72.85	64.07	56.32	53.48	50.42	50.57	51.21	26.40%
YoY %	13.70%	13.76%	5.31%	6.07%	-0.30%	-1.25%	-	-
Horiz. %	142.26%	125.11%	109.98%	104.43%	98.46%	98.75%	100.00%	-
EPS	4.88	3.75	2.28	1.65	1.69	2.34	2.77	45.71%
YoY %	30.13%	64.47%	38.18%	-2.37%	-27.78%	-15.52%	-	-
Horiz. %	176.17%	135.38%	82.31%	59.57%	61.01%	84.48%	100.00%	-
DPS	1.34	1.42	1.18	1.15	1.22	1.18	1.26	4.17%
YoY %	-5.63%	20.34%	2.61%	-5.74%	3.39%	-6.35%	-	-
Horiz. %	106.35%	112.70%	93.65%	91.27%	96.83%	93.65%	100.00%	-
NAPS	0.2758	0.2681	0.2617	0.2362	0.2256	0.2514	0.234	11.54%
YoY %	2.87%	2.45%	10.80%	4.70%	-10.26%	7.44%	-	-
Horiz. %	117.86%	114.57%	111.84%	100.94%	96.41%	107.44%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.29	3.68	2.65	2.09	2.06	2.60	3.31	-
P/RPS	0.93	0.91	0.74	0.62	0.64	0.81	0.95	-1.40%
YoY %	2.20%	22.97%	19.35%	-3.12%	-20.99%	-14.74%	-	-
Horiz. %	97.89%	95.79%	77.89%	65.26%	67.37%	85.26%	100.00%	-
P/EPS	13.92	15.48	18.35	19.92	19.21	17.48	17.51	-14.14%
YoY %	-10.08%	-15.64%	-7.88%	3.70%	9.90%	-0.17%	-	-
Horiz. %	79.50%	88.41%	104.80%	113.76%	109.71%	99.83%	100.00%	-
EY	7.18	6.46	5.45	5.02	5.21	5.72	5.71	16.45%
YoY %	11.15%	18.53%	8.57%	-3.65%	-8.92%	0.18%	-	-
Horiz. %	125.74%	113.13%	95.45%	87.92%	91.24%	100.18%	100.00%	-
DY	1.98	2.45	2.83	3.49	3.76	2.88	2.60	-16.56%
YoY %	-19.18%	-13.43%	-18.91%	-7.18%	30.56%	10.77%	-	-
Horiz. %	76.15%	94.23%	108.85%	134.23%	144.62%	110.77%	100.00%	-
P/NAPS	2.47	2.16	1.60	1.39	1.44	1.62	2.07	12.46%
YoY %	14.35%	35.00%	15.11%	-3.47%	-11.11%	-21.74%	-	-
Horiz. %	119.32%	104.35%	77.29%	67.15%	69.57%	78.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	-
Price	4.35	4.30	2.94	2.15	2.11	1.85	2.85	-
P/RPS	0.95	1.06	0.82	0.63	0.66	0.57	0.81	11.18%
YoY %	-10.38%	29.27%	30.16%	-4.55%	15.79%	-29.63%	-	-
Horiz. %	117.28%	130.86%	101.23%	77.78%	81.48%	70.37%	100.00%	-
P/EPS	14.12	18.09	20.36	20.49	19.68	12.44	15.07	-4.23%
YoY %	-21.95%	-11.15%	-0.63%	4.12%	58.20%	-17.45%	-	-
Horiz. %	93.70%	120.04%	135.10%	135.97%	130.59%	82.55%	100.00%	-
EY	7.08	5.53	4.91	4.88	5.08	8.04	6.63	4.46%
YoY %	28.03%	12.63%	0.61%	-3.94%	-36.82%	21.27%	-	-
Horiz. %	106.79%	83.41%	74.06%	73.60%	76.62%	121.27%	100.00%	-
DY	1.95	2.09	2.55	3.39	3.67	4.05	3.01	-25.07%
YoY %	-6.70%	-18.04%	-24.78%	-7.63%	-9.38%	34.55%	-	-
Horiz. %	64.78%	69.44%	84.72%	112.62%	121.93%	134.55%	100.00%	-
P/NAPS	2.50	2.53	1.77	1.43	1.48	1.16	1.78	25.33%
YoY %	-1.19%	42.94%	23.78%	-3.38%	27.59%	-34.83%	-	-
Horiz. %	140.45%	142.13%	99.44%	80.34%	83.15%	65.17%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

MYEG

MY E.G. SERVICES BHD

365

PTRANS

PERAK TRANSIT BERHAD

337

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

YTL

YTL CORPORATION BHD

321

HLIND

HONG LEONG INDUSTRIES BHD

315

CAPITALA

CAPITAL A BERHAD

250

SAPNRG

SAPURA ENERGY BERHAD

208

TOPGLOV

TOP GLOVE CORPORATION BHD

206

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.63

+0.01

79,974,600

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CVZ

0.18

+0.005

34,987,400

CYPARK

0.99

+0.05

17,622,100

YTLPOWR-C53

0.23

+0.005

15,470,000

0.115

0.00

12,832,800

BSLCORP-OR

0.005

0.00

12,469,600

MYEG

0.915

+0.005

13,327,300

More active Stocks

NESTLE

128.60

+1.70

9,600

LPI

12.08

+0.16

21,600

ASIAFLE

2.33

+0.14

100

AIRPORT

10.04

+0.10

314,500

CHGP

2.05

+0.11

649,300

VSTECS

2.63

+0.10

163,500

CHINHIN

5.40

+0.10

7,900

OPPSTAR

1.33

+0.08

6,087,300

CIMB

6.68

+0.07

1,467,400

AXIATA

2.86

+0.06

1,219,900

More gainer Stocks

UTDPLT

24.82

-0.16

1,800

KUAISHO-C17

0.08

-0.12

58,800

MCEMENT

4.98

-0.09

56,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

UNISEM

3.66

-0.09

143,100

KLK

23.12

-0.08

6,200

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