[PMETAL] QoQ TTM Result on 31-Mar-2015 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

06-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- 7.1%

YoY- 1184.03%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	4,406,674	4,154,016	4,166,395	4,219,350	4,060,595	3,733,629	3,499,389	16.56%
YoY %	6.08%	-0.30%	-1.26%	3.91%	8.76%	6.69%	-	-
Horiz. %	125.93%	118.71%	119.06%	120.57%	116.04%	106.69%	100.00%	-
PBT	233,262	216,122	290,085	330,755	296,987	231,296	163,409	26.69%
YoY %	7.93%	-25.50%	-12.30%	11.37%	28.40%	41.54%	-	-
Horiz. %	142.75%	132.26%	177.52%	202.41%	181.74%	141.54%	100.00%	-
Tax	-68,917	-36,706	-34,804	-34,397	-30,407	-64,520	-100,678	-22.27%
YoY %	-87.75%	-5.46%	-1.18%	-13.12%	52.87%	35.91%	-	-
Horiz. %	68.45%	36.46%	34.57%	34.17%	30.20%	64.09%	100.00%	-
NP	164,345	179,416	255,281	296,358	266,580	166,776	62,731	89.70%
YoY %	-8.40%	-29.72%	-13.86%	11.17%	59.84%	165.86%	-	-
Horiz. %	261.98%	286.01%	406.95%	472.43%	424.96%	265.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,169	139,394	192,539	227,839	212,733	142,031	57,729	76.92%
YoY %	-2.31%	-27.60%	-15.49%	7.10%	49.78%	146.03%	-	-
Horiz. %	235.88%	241.46%	333.52%	394.67%	368.50%	246.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.54%	16.98%	12.00%	10.40%	10.24%	27.89%	61.61%	-
YoY %	73.97%	41.50%	15.38%	1.56%	-63.28%	-54.73%	-	-
Horiz. %	47.95%	27.56%	19.48%	16.88%	16.62%	45.27%	100.00%	-
Total Cost	4,242,329	3,974,600	3,911,114	3,922,992	3,794,015	3,566,853	3,436,658	15.03%
YoY %	6.74%	1.62%	-0.30%	3.40%	6.37%	3.79%	-	-
Horiz. %	123.44%	115.65%	113.81%	114.15%	110.40%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	1,706,875	9.12%
YoY %	4.71%	-10.26%	7.44%	32.00%	-18.98%	5.62%	-	-
Horiz. %	114.03%	108.91%	121.35%	112.95%	85.57%	105.62%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	94,529	100,689	97,004	103,526	92,953	72,421	61,760	32.70%
YoY %	-6.12%	3.80%	-6.30%	11.37%	28.35%	17.26%	-	-
Horiz. %	153.06%	163.03%	157.07%	167.63%	150.51%	117.26%	100.00%	-
Div Payout %	69.42%	72.23%	50.38%	45.44%	43.69%	50.99%	106.98%	-
YoY %	-3.89%	43.37%	10.87%	4.01%	-14.32%	-52.34%	-	-
Horiz. %	64.89%	67.52%	47.09%	42.48%	40.84%	47.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	1,706,875	9.12%
YoY %	4.71%	-10.26%	7.44%	32.00%	-18.98%	5.62%	-	-
Horiz. %	114.03%	108.91%	121.35%	112.95%	85.57%	105.62%	100.00%	-
NOSH	1,297,591	1,299,911	1,294,554	1,204,944	854,126	527,123	518,807	83.94%
YoY %	-0.18%	0.41%	7.44%	41.07%	62.04%	1.60%	-	-
Horiz. %	250.11%	250.56%	249.53%	232.25%	164.63%	101.60%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	3.73%	4.32%	6.13%	7.02%	6.57%	4.47%	1.79%	-
YoY %	-13.66%	-29.53%	-12.68%	6.85%	46.98%	149.72%	-	-
Horiz. %	208.38%	241.34%	342.46%	392.18%	367.04%	249.72%	100.00%	-
ROE	7.00%	7.50%	9.30%	11.82%	14.57%	7.88%	3.38%	-
YoY %	-6.67%	-19.35%	-21.32%	-18.87%	84.90%	133.14%	-	-
Horiz. %	207.10%	221.89%	275.15%	349.70%	431.07%	233.14%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	339.60	319.56	321.84	350.17	475.41	708.30	674.51	-36.63%
YoY %	6.27%	-0.71%	-8.09%	-26.34%	-32.88%	5.01%	-	-
Horiz. %	50.35%	47.38%	47.71%	51.91%	70.48%	105.01%	100.00%	-
EPS	10.49	10.72	14.87	18.91	24.91	26.94	11.13	-3.86%
YoY %	-2.15%	-27.91%	-21.36%	-24.09%	-7.54%	142.05%	-	-
Horiz. %	94.25%	96.32%	133.60%	169.90%	223.81%	242.05%	100.00%	-
DPS	7.28	7.75	7.49	8.59	10.88	13.74	12.00	-28.27%
YoY %	-6.06%	3.47%	-12.81%	-21.05%	-20.82%	14.50%	-	-
Horiz. %	60.67%	64.58%	62.42%	71.58%	90.67%	114.50%	100.00%	-
NAPS	1.50	1.43	1.60	1.60	1.71	3.42	3.29	-40.67%
YoY %	4.90%	-10.63%	0.00%	-6.43%	-50.00%	3.95%	-	-
Horiz. %	45.59%	43.47%	48.63%	48.63%	51.98%	103.95%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,204,944
RPS	53.48	50.42	50.57	51.21	49.28	45.31	42.47	16.56%
YoY %	6.07%	-0.30%	-1.25%	3.92%	8.76%	6.69%	-	-
Horiz. %	125.92%	118.72%	119.07%	120.58%	116.03%	106.69%	100.00%	-
EPS	1.65	1.69	2.34	2.77	2.58	1.72	0.70	76.83%
YoY %	-2.37%	-27.78%	-15.52%	7.36%	50.00%	145.71%	-	-
Horiz. %	235.71%	241.43%	334.29%	395.71%	368.57%	245.71%	100.00%	-
DPS	1.15	1.22	1.18	1.26	1.13	0.88	0.75	32.86%
YoY %	-5.74%	3.39%	-6.35%	11.50%	28.41%	17.33%	-	-
Horiz. %	153.33%	162.67%	157.33%	168.00%	150.67%	117.33%	100.00%	-
NAPS	0.2362	0.2256	0.2514	0.234	0.1773	0.2188	0.2072	9.09%
YoY %	4.70%	-10.26%	7.44%	31.98%	-18.97%	5.60%	-	-
Horiz. %	114.00%	108.88%	121.33%	112.93%	85.57%	105.60%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	2.09	2.06	2.60	3.31	2.59	6.25	3.93	-
P/RPS	0.62	0.64	0.81	0.95	0.54	0.88	0.58	4.53%
YoY %	-3.12%	-20.99%	-14.74%	75.93%	-38.64%	51.72%	-	-
Horiz. %	106.90%	110.34%	139.66%	163.79%	93.10%	151.72%	100.00%	-
P/EPS	19.92	19.21	17.48	17.51	10.40	23.20	35.32	-31.66%
YoY %	3.70%	9.90%	-0.17%	68.37%	-55.17%	-34.31%	-	-
Horiz. %	56.40%	54.39%	49.49%	49.58%	29.45%	65.69%	100.00%	-
EY	5.02	5.21	5.72	5.71	9.62	4.31	2.83	46.38%
YoY %	-3.65%	-8.92%	0.18%	-40.64%	123.20%	52.30%	-	-
Horiz. %	177.39%	184.10%	202.12%	201.77%	339.93%	152.30%	100.00%	-
DY	3.49	3.76	2.88	2.60	4.20	2.20	3.05	9.37%
YoY %	-7.18%	30.56%	10.77%	-38.10%	90.91%	-27.87%	-	-
Horiz. %	114.43%	123.28%	94.43%	85.25%	137.70%	72.13%	100.00%	-
P/NAPS	1.39	1.44	1.62	2.07	1.51	1.83	1.19	10.88%
YoY %	-3.47%	-11.11%	-21.74%	37.09%	-17.49%	53.78%	-	-
Horiz. %	116.81%	121.01%	136.13%	173.95%	126.89%	153.78%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	30/10/14	12/08/14	-
Price	2.15	2.11	1.85	2.85	2.93	6.85	6.10	-
P/RPS	0.63	0.66	0.57	0.81	0.62	0.97	0.90	-21.11%
YoY %	-4.55%	15.79%	-29.63%	30.65%	-36.08%	7.78%	-	-
Horiz. %	70.00%	73.33%	63.33%	90.00%	68.89%	107.78%	100.00%	-
P/EPS	20.49	19.68	12.44	15.07	11.76	25.42	54.82	-48.01%
YoY %	4.12%	58.20%	-17.45%	28.15%	-53.74%	-53.63%	-	-
Horiz. %	37.38%	35.90%	22.69%	27.49%	21.45%	46.37%	100.00%	-
EY	4.88	5.08	8.04	6.63	8.50	3.93	1.82	92.65%
YoY %	-3.94%	-36.82%	21.27%	-22.00%	116.28%	115.93%	-	-
Horiz. %	268.13%	279.12%	441.76%	364.29%	467.03%	215.93%	100.00%	-
DY	3.39	3.67	4.05	3.01	3.71	2.01	1.97	43.45%
YoY %	-7.63%	-9.38%	34.55%	-18.87%	84.58%	2.03%	-	-
Horiz. %	172.08%	186.29%	205.58%	152.79%	188.32%	102.03%	100.00%	-
P/NAPS	1.43	1.48	1.16	1.78	1.71	2.00	1.85	-15.73%
YoY %	-3.38%	27.59%	-34.83%	4.09%	-14.50%	8.11%	-	-
Horiz. %	77.30%	80.00%	62.70%	96.22%	92.43%	108.11%	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 10:00:00

ADX

5 Mins

SELL

2024-05-21 09:40:00

EMA 5

10 Mins

SELL

2024-05-21 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

322

DNEX

DAGANG NEXCHANGE BERHAD

320

NOTION

NOTION VTEC BHD

311

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

298

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

Daily Stocks

INGENIEU

0.08

0.00

459,779,100

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.135

-0.025

136,972,400

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,062,400

FEYTECH

1.09

+0.29

95,690,500

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.445

0.00

72,911,000

YNHPROP

0.48

+0.03

62,060,800

BCMALL

0.02

+0.01

57,719,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

FEYTECH

1.09

+0.29

95,690,500

6.54

+0.28

5,259,700

SAM

6.17

+0.27

1,207,200

VSTECS

3.82

+0.21

2,574,300

HLIND

11.68

+0.20

37,400

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.855

+0.145

18,073,900

GAMUDA

5.93

+0.13

7,200,100

More gainer Stocks

KLK

21.88

-0.56

1,058,600

MPI

38.90

-0.50

243,800

PETDAG

20.78

-0.40

335,600

PPB

15.02

-0.30

253,800

HEIM

25.04

-0.30

32,700

NESTLE

129.50

-0.30

11,600

UTDPLT

25.46

-0.24

76,000

BKAWAN

20.00

-0.24

7,800

KOTRA

4.53

-0.23

169,800

SUNCON-C15

0.165

-0.205

57,000

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