[PMETAL] QoQ TTM Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	6,614,686	6,002,166	5,279,299	4,640,799	4,406,674	4,154,016	4,166,395	35.90%
YoY %	10.20%	13.69%	13.76%	5.31%	6.08%	-0.30%	-	-
Horiz. %	158.76%	144.06%	126.71%	111.39%	105.77%	99.70%	100.00%	-
PBT	689,423	566,853	456,605	300,342	233,262	216,122	290,085	77.62%
YoY %	21.62%	24.15%	52.03%	28.76%	7.93%	-25.50%	-	-
Horiz. %	237.66%	195.41%	157.40%	103.54%	80.41%	74.50%	100.00%	-
Tax	-71,326	-78,211	-78,758	-70,026	-68,917	-36,706	-34,804	60.99%
YoY %	8.80%	0.69%	-12.47%	-1.61%	-87.75%	-5.46%	-	-
Horiz. %	204.94%	224.72%	226.29%	201.20%	198.01%	105.46%	100.00%	-
NP	618,097	488,642	377,847	230,316	164,345	179,416	255,281	79.82%
YoY %	26.49%	29.32%	64.06%	40.14%	-8.40%	-29.72%	-	-
Horiz. %	242.12%	191.41%	148.01%	90.22%	64.38%	70.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	495,454	402,473	308,939	187,590	136,169	139,394	192,539	87.24%
YoY %	23.10%	30.28%	64.69%	37.76%	-2.31%	-27.60%	-	-
Horiz. %	257.33%	209.03%	160.46%	97.43%	70.72%	72.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.35%	13.80%	17.25%	23.32%	29.54%	16.98%	12.00%	-
YoY %	-25.00%	-20.00%	-26.03%	-21.06%	73.97%	41.50%	-	-
Horiz. %	86.25%	115.00%	143.75%	194.33%	246.17%	141.50%	100.00%	-
Total Cost	5,996,589	5,513,524	4,901,452	4,410,483	4,242,329	3,974,600	3,911,114	32.79%
YoY %	8.76%	12.49%	11.13%	3.96%	6.74%	1.62%	-	-
Horiz. %	153.32%	140.97%	125.32%	112.77%	108.47%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,620,233	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	-15.03%
YoY %	-28.71%	2.87%	2.47%	10.78%	4.71%	-10.26%	-	-
Horiz. %	78.22%	109.73%	106.66%	104.10%	93.97%	89.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	131,521	110,479	116,916	97,347	94,529	100,689	97,004	22.38%
YoY %	19.05%	-5.51%	20.10%	2.98%	-6.12%	3.80%	-	-
Horiz. %	135.58%	113.89%	120.53%	100.35%	97.45%	103.80%	100.00%	-
Div Payout %	26.55%	27.45%	37.84%	51.89%	69.42%	72.23%	50.38%	-
YoY %	-3.28%	-27.46%	-27.08%	-25.25%	-3.89%	43.37%	-	-
Horiz. %	52.70%	54.49%	75.11%	103.00%	137.79%	143.37%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,620,233	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	2,071,288	-15.03%
YoY %	-28.71%	2.87%	2.47%	10.78%	4.71%	-10.26%	-	-
Horiz. %	78.22%	109.73%	106.66%	104.10%	93.97%	89.74%	100.00%	-
NOSH	2,700,389	1,306,178	1,299,599	1,298,873	1,297,591	1,299,911	1,294,554	62.89%
YoY %	106.74%	0.51%	0.06%	0.10%	-0.18%	0.41%	-	-
Horiz. %	208.60%	100.90%	100.39%	100.33%	100.23%	100.41%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.34%	8.14%	7.16%	4.96%	3.73%	4.32%	6.13%	-
YoY %	14.74%	13.69%	44.35%	32.98%	-13.66%	-29.53%	-	-
Horiz. %	152.37%	132.79%	116.80%	80.91%	60.85%	70.47%	100.00%	-
ROE	30.58%	17.71%	13.98%	8.70%	7.00%	7.50%	9.30%	-
YoY %	72.67%	26.68%	60.69%	24.29%	-6.67%	-19.35%	-	-
Horiz. %	328.82%	190.43%	150.32%	93.55%	75.27%	80.65%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	244.95	459.52	406.23	357.29	339.60	319.56	321.84	-16.57%
YoY %	-46.69%	13.12%	13.70%	5.21%	6.27%	-0.71%	-	-
Horiz. %	76.11%	142.78%	126.22%	111.01%	105.52%	99.29%	100.00%	-
EPS	18.35	30.81	23.77	14.44	10.49	10.72	14.87	14.97%
YoY %	-40.44%	29.62%	64.61%	37.65%	-2.15%	-27.91%	-	-
Horiz. %	123.40%	207.20%	159.85%	97.11%	70.54%	72.09%	100.00%	-
DPS	4.87	8.50	9.00	7.50	7.28	7.75	7.49	-24.84%
YoY %	-42.71%	-5.56%	20.00%	3.02%	-6.06%	3.47%	-	-
Horiz. %	65.02%	113.48%	120.16%	100.13%	97.20%	103.47%	100.00%	-
NAPS	0.60	1.74	1.70	1.66	1.50	1.43	1.60	-47.84%
YoY %	-65.52%	2.35%	2.41%	10.67%	4.90%	-10.63%	-	-
Horiz. %	37.50%	108.75%	106.25%	103.75%	93.75%	89.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,298,873
RPS	80.28	72.85	64.07	56.32	53.48	50.42	50.57	35.89%
YoY %	10.20%	13.70%	13.76%	5.31%	6.07%	-0.30%	-	-
Horiz. %	158.75%	144.06%	126.70%	111.37%	105.75%	99.70%	100.00%	-
EPS	6.01	4.88	3.75	2.28	1.65	1.69	2.34	87.00%
YoY %	23.16%	30.13%	64.47%	38.18%	-2.37%	-27.78%	-	-
Horiz. %	256.84%	208.55%	160.26%	97.44%	70.51%	72.22%	100.00%	-
DPS	1.60	1.34	1.42	1.18	1.15	1.22	1.18	22.39%
YoY %	19.40%	-5.63%	20.34%	2.61%	-5.74%	3.39%	-	-
Horiz. %	135.59%	113.56%	120.34%	100.00%	97.46%	103.39%	100.00%	-
NAPS	0.1966	0.2758	0.2681	0.2617	0.2362	0.2256	0.2514	-15.05%
YoY %	-28.72%	2.87%	2.45%	10.80%	4.70%	-10.26%	-	-
Horiz. %	78.20%	109.71%	106.64%	104.10%	93.95%	89.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	1.59	4.29	3.68	2.65	2.09	2.06	2.60	-
P/RPS	0.65	0.93	0.91	0.74	0.62	0.64	0.81	-13.58%
YoY %	-30.11%	2.20%	22.97%	19.35%	-3.12%	-20.99%	-	-
Horiz. %	80.25%	114.81%	112.35%	91.36%	76.54%	79.01%	100.00%	-
P/EPS	8.67	13.92	15.48	18.35	19.92	19.21	17.48	-37.20%
YoY %	-37.72%	-10.08%	-15.64%	-7.88%	3.70%	9.90%	-	-
Horiz. %	49.60%	79.63%	88.56%	104.98%	113.96%	109.90%	100.00%	-
EY	11.54	7.18	6.46	5.45	5.02	5.21	5.72	59.32%
YoY %	60.72%	11.15%	18.53%	8.57%	-3.65%	-8.92%	-	-
Horiz. %	201.75%	125.52%	112.94%	95.28%	87.76%	91.08%	100.00%	-
DY	3.06	1.98	2.45	2.83	3.49	3.76	2.88	4.10%
YoY %	54.55%	-19.18%	-13.43%	-18.91%	-7.18%	30.56%	-	-
Horiz. %	106.25%	68.75%	85.07%	98.26%	121.18%	130.56%	100.00%	-
P/NAPS	2.65	2.47	2.16	1.60	1.39	1.44	1.62	38.62%
YoY %	7.29%	14.35%	35.00%	15.11%	-3.47%	-11.11%	-	-
Horiz. %	163.58%	152.47%	133.33%	98.77%	85.80%	88.89%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	12/08/15	-
Price	2.35	4.35	4.30	2.94	2.15	2.11	1.85	-
P/RPS	0.96	0.95	1.06	0.82	0.63	0.66	0.57	41.33%
YoY %	1.05%	-10.38%	29.27%	30.16%	-4.55%	15.79%	-	-
Horiz. %	168.42%	166.67%	185.96%	143.86%	110.53%	115.79%	100.00%	-
P/EPS	12.81	14.12	18.09	20.36	20.49	19.68	12.44	1.96%
YoY %	-9.28%	-21.95%	-11.15%	-0.63%	4.12%	58.20%	-	-
Horiz. %	102.97%	113.50%	145.42%	163.67%	164.71%	158.20%	100.00%	-
EY	7.81	7.08	5.53	4.91	4.88	5.08	8.04	-1.90%
YoY %	10.31%	28.03%	12.63%	0.61%	-3.94%	-36.82%	-	-
Horiz. %	97.14%	88.06%	68.78%	61.07%	60.70%	63.18%	100.00%	-
DY	2.07	1.95	2.09	2.55	3.39	3.67	4.05	-35.94%
YoY %	6.15%	-6.70%	-18.04%	-24.78%	-7.63%	-9.38%	-	-
Horiz. %	51.11%	48.15%	51.60%	62.96%	83.70%	90.62%	100.00%	-
P/NAPS	3.92	2.50	2.53	1.77	1.43	1.48	1.16	124.36%
YoY %	56.80%	-1.19%	42.94%	23.78%	-3.38%	27.59%	-	-
Horiz. %	337.93%	215.52%	218.10%	152.59%	123.28%	127.59%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:00:00

OBV

Hourly

SELL

2024-05-17 12:00:00

ADX

Hourly

SELL

2024-05-17 10:30:00

ADX

30 Mins

SELL

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 10:10:00

TURTLE SYSTEM 20

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

TOPGLOV

TOP GLOVE CORPORATION BHD

632

MPI

MALAYSIAN PACIFIC INDUSTRIES

498

MBSB

MALAYSIA BUILDING SOCIETY BHD

468

HLIND

HONG LEONG INDUSTRIES BHD

446

DNEX

DAGANG NEXCHANGE BERHAD

430

YTLPOWR

YTL POWER INTERNATIONAL BHD

401

PTRANS

PERAK TRANSIT BERHAD

395

NOTION

NOTION VTEC BHD

366

MYEG

MY E.G. SERVICES BHD

361

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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