[PMETAL] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

24-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -5.02%

YoY- -25.23%

Quarter Report

PMAH - Quarterly Report Q4 2019.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	7,556,132	7,814,446	8,217,497	8,558,734	8,670,961	8,924,451	9,229,689	-12.45%
YoY %	-3.31%	-4.90%	-3.99%	-1.29%	-2.84%	-3.31%	-	-
Horiz. %	81.87%	84.67%	89.03%	92.73%	93.95%	96.69%	100.00%	-
PBT	626,164	622,190	620,742	632,696	649,910	722,125	820,080	-16.42%
YoY %	0.64%	0.23%	-1.89%	-2.65%	-10.00%	-11.94%	-	-
Horiz. %	76.35%	75.87%	75.69%	77.15%	79.25%	88.06%	100.00%	-
Tax	-59,338	-59,318	-55,058	-53,926	-52,539	-66,209	-84,189	-20.75%
YoY %	-0.03%	-7.74%	-2.10%	-2.64%	20.65%	21.36%	-	-
Horiz. %	70.48%	70.46%	65.40%	64.05%	62.41%	78.64%	100.00%	-
NP	566,826	562,872	565,684	578,770	597,371	655,916	735,891	-15.93%
YoY %	0.70%	-0.50%	-2.26%	-3.11%	-8.93%	-10.87%	-	-
Horiz. %	77.03%	76.49%	76.87%	78.65%	81.18%	89.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,131	445,662	458,484	471,026	495,907	536,894	594,610	-17.38%
YoY %	0.11%	-2.80%	-2.66%	-5.02%	-7.63%	-9.71%	-	-
Horiz. %	75.03%	74.95%	77.11%	79.22%	83.40%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.48%	9.53%	8.87%	8.52%	8.08%	9.17%	10.27%	-
YoY %	-0.52%	7.44%	4.11%	5.45%	-11.89%	-10.71%	-	-
Horiz. %	92.31%	92.79%	86.37%	82.96%	78.68%	89.29%	100.00%	-
Total Cost	6,989,306	7,251,574	7,651,813	7,979,964	8,073,590	8,268,535	8,493,798	-12.15%
YoY %	-3.62%	-5.23%	-4.11%	-1.16%	-2.36%	-2.65%	-	-
Horiz. %	82.29%	85.37%	90.09%	93.95%	95.05%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	7.19%
YoY %	10.71%	3.70%	-7.95%	11.45%	-2.20%	-3.62%	-	-
Horiz. %	111.02%	100.28%	96.70%	105.05%	94.26%	96.38%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	171,619	181,688	191,617	200,980	209,721	237,297	245,008	-21.07%
YoY %	-5.54%	-5.18%	-4.66%	-4.17%	-11.62%	-3.15%	-	-
Horiz. %	70.05%	74.16%	78.21%	82.03%	85.60%	96.85%	100.00%	-
Div Payout %	38.47%	40.77%	41.79%	42.67%	42.29%	44.20%	41.20%	-
YoY %	-5.64%	-2.44%	-2.06%	0.90%	-4.32%	7.28%	-	-
Horiz. %	93.37%	98.96%	101.43%	103.57%	102.65%	107.28%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	7.19%
YoY %	10.71%	3.70%	-7.95%	11.45%	-2.20%	-3.62%	-	-
Horiz. %	111.02%	100.28%	96.70%	105.05%	94.26%	96.38%	100.00%	-
NOSH	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	4,032,431	4,020,568	0.28%
YoY %	0.00%	0.00%	0.00%	0.00%	0.14%	0.30%	-	-
Horiz. %	100.44%	100.44%	100.44%	100.44%	100.44%	100.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	7.50%	7.20%	6.88%	6.76%	6.89%	7.35%	7.97%	-
YoY %	4.17%	4.65%	1.78%	-1.89%	-6.26%	-7.78%	-	-
Horiz. %	94.10%	90.34%	86.32%	84.82%	86.45%	92.22%	100.00%	-
ROE	11.88%	13.14%	14.02%	13.26%	15.55%	16.47%	17.58%	-
YoY %	-9.59%	-6.28%	5.73%	-14.73%	-5.59%	-6.31%	-	-
Horiz. %	67.58%	74.74%	79.75%	75.43%	88.45%	93.69%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	187.12	193.52	203.50	211.95	214.84	221.74	231.93	-13.30%
YoY %	-3.31%	-4.90%	-3.99%	-1.35%	-3.11%	-4.39%	-	-
Horiz. %	80.68%	83.44%	87.74%	91.39%	92.63%	95.61%	100.00%	-
EPS	11.05	11.04	11.35	11.66	12.29	13.34	14.94	-18.16%
YoY %	0.09%	-2.73%	-2.66%	-5.13%	-7.87%	-10.71%	-	-
Horiz. %	73.96%	73.90%	75.97%	78.05%	82.26%	89.29%	100.00%	-
DPS	4.25	4.50	4.75	5.00	5.20	5.90	6.16	-21.86%
YoY %	-5.56%	-5.26%	-5.00%	-3.85%	-11.86%	-4.22%	-	-
Horiz. %	68.99%	73.05%	77.11%	81.17%	84.42%	95.78%	100.00%	-
NAPS	0.93	0.84	0.81	0.88	0.79	0.81	0.85	6.16%
YoY %	10.71%	3.70%	-7.95%	11.39%	-2.47%	-4.71%	-	-
Horiz. %	109.41%	98.82%	95.29%	103.53%	92.94%	95.29%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	91.70	94.84	99.73	103.87	105.23	108.31	112.02	-12.45%
YoY %	-3.31%	-4.90%	-3.99%	-1.29%	-2.84%	-3.31%	-	-
Horiz. %	81.86%	84.66%	89.03%	92.72%	93.94%	96.69%	100.00%	-
EPS	5.41	5.41	5.56	5.72	6.02	6.52	7.22	-17.45%
YoY %	0.00%	-2.70%	-2.80%	-4.98%	-7.67%	-9.70%	-	-
Horiz. %	74.93%	74.93%	77.01%	79.22%	83.38%	90.30%	100.00%	-
DPS	2.08	2.21	2.33	2.44	2.55	2.88	2.97	-21.08%
YoY %	-5.88%	-5.15%	-4.51%	-4.31%	-11.46%	-3.03%	-	-
Horiz. %	70.03%	74.41%	78.45%	82.15%	85.86%	96.97%	100.00%	-
NAPS	0.4558	0.4117	0.397	0.4313	0.387	0.3957	0.4105	7.20%
YoY %	10.71%	3.70%	-7.95%	11.45%	-2.20%	-3.61%	-	-
Horiz. %	111.04%	100.29%	96.71%	105.07%	94.28%	96.39%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	5.14	4.53	3.29	4.65	4.76	4.40	4.51	-
P/RPS	2.75	2.34	1.62	2.19	2.22	1.98	1.94	26.10%
YoY %	17.52%	44.44%	-26.03%	-1.35%	12.12%	2.06%	-	-
Horiz. %	141.75%	120.62%	83.51%	112.89%	114.43%	102.06%	100.00%	-
P/EPS	46.52	41.05	28.98	39.86	38.74	32.98	30.18	33.33%
YoY %	13.33%	41.65%	-27.30%	2.89%	17.47%	9.28%	-	-
Horiz. %	154.14%	136.02%	96.02%	132.07%	128.36%	109.28%	100.00%	-
EY	2.15	2.44	3.45	2.51	2.58	3.03	3.31	-24.93%
YoY %	-11.89%	-29.28%	37.45%	-2.71%	-14.85%	-8.46%	-	-
Horiz. %	64.95%	73.72%	104.23%	75.83%	77.95%	91.54%	100.00%	-
DY	0.83	0.99	1.44	1.08	1.09	1.34	1.37	-28.33%
YoY %	-16.16%	-31.25%	33.33%	-0.92%	-18.66%	-2.19%	-	-
Horiz. %	60.58%	72.26%	105.11%	78.83%	79.56%	97.81%	100.00%	-
P/NAPS	5.53	5.39	4.06	5.28	6.03	5.43	5.31	2.73%
YoY %	2.60%	32.76%	-23.11%	-12.44%	11.05%	2.26%	-	-
Horiz. %	104.14%	101.51%	76.46%	99.44%	113.56%	102.26%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	18/08/20	04/06/20	24/02/20	28/11/19	20/08/19	27/05/19	-
Price	6.70	4.98	4.30	4.88	4.77	4.81	4.24	-
P/RPS	3.58	2.57	2.11	2.30	2.22	2.17	1.83	56.22%
YoY %	39.30%	21.80%	-8.26%	3.60%	2.30%	18.58%	-	-
Horiz. %	195.63%	140.44%	115.30%	125.68%	121.31%	118.58%	100.00%	-
P/EPS	60.64	45.12	37.87	41.84	38.82	36.06	28.38	65.66%
YoY %	34.40%	19.14%	-9.49%	7.78%	7.65%	27.06%	-	-
Horiz. %	213.67%	158.99%	133.44%	147.43%	136.79%	127.06%	100.00%	-
EY	1.65	2.22	2.64	2.39	2.58	2.77	3.52	-39.57%
YoY %	-25.68%	-15.91%	10.46%	-7.36%	-6.86%	-21.31%	-	-
Horiz. %	46.88%	63.07%	75.00%	67.90%	73.30%	78.69%	100.00%	-
DY	0.63	0.90	1.10	1.02	1.09	1.23	1.45	-42.54%
YoY %	-30.00%	-18.18%	7.84%	-6.42%	-11.38%	-15.17%	-	-
Horiz. %	43.45%	62.07%	75.86%	70.34%	75.17%	84.83%	100.00%	-
P/NAPS	7.20	5.93	5.31	5.55	6.04	5.94	4.99	27.60%
YoY %	21.42%	11.68%	-4.32%	-8.11%	1.68%	19.04%	-	-
Horiz. %	144.29%	118.84%	106.41%	111.22%	121.04%	119.04%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 11:30:00

OBV

30 Mins

BUY

2024-05-07 10:30:00

ADX

10 Mins

BUY

2024-05-07 10:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-07 10:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-07 10:00:00

TURTLE SYSTEM 55

10 Mins

BUY

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

386

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

323

SNS

SNS NETWORK TECHNOLOGY BERHAD

318

MYEG

MY E.G. SERVICES BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

278

YTL

YTL CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

220

Daily Stocks

INGENIEU

0.105

-0.005

298,783,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.025

98,445,000

ICONIC

0.125

+0.01

81,169,000

HSI-HUT

0.22

+0.015

79,111,600

CAPITALA

0.91

+0.07

75,618,600

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

0.00

73,902,100

MYEG

0.93

+0.015

68,657,600

SNS

0.485

+0.015

60,394,200

More active Stocks

CARLSBG

19.44

+0.74

324,500

MPI

31.60

+0.60

100,100

HLBANK

19.82

+0.48

268,000

HEIM

23.78

+0.46

129,900

NESTLE

128.30

+0.30

7,500

RANHILL

1.40

+0.21

26,083,900

AIRPORT

10.40

+0.20

1,859,000

CHGP

2.61

+0.20

1,343,800

F&N

32.42

+0.18

51,500

HLFG

17.26

+0.16

97,500

More gainer Stocks

AJI

19.60

-0.44

331,800

DLADY

34.24

-0.26

5,300

PERTAMA

2.21

-0.19

6,022,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.38

-0.16

241,300

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.08

-0.12

55,300

HSI-HU1

0.09

-0.11

740,000

HSI-CVH

0.825

-0.10

1,152,200

PLB

1.05

-0.10

59,000

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