[PMETAL] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 10.8%

YoY- 192.63%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	8,373,390	8,228,972	7,836,911	7,258,925	6,614,686	6,002,166	5,279,299	35.88%
YoY %	1.75%	5.00%	7.96%	9.74%	10.20%	13.69%	-	-
Horiz. %	158.61%	155.87%	148.45%	137.50%	125.29%	113.69%	100.00%	-
PBT	819,531	819,303	761,710	751,516	689,423	566,853	456,605	47.53%
YoY %	0.03%	7.56%	1.36%	9.01%	21.62%	24.15%	-	-
Horiz. %	179.48%	179.43%	166.82%	164.59%	150.99%	124.15%	100.00%	-
Tax	-64,123	-78,572	-70,925	-71,439	-71,326	-78,211	-78,758	-12.77%
YoY %	18.39%	-10.78%	0.72%	-0.16%	8.80%	0.69%	-	-
Horiz. %	81.42%	99.76%	90.05%	90.71%	90.56%	99.31%	100.00%	-
NP	755,408	740,731	690,785	680,077	618,097	488,642	377,847	58.49%
YoY %	1.98%	7.23%	1.57%	10.03%	26.49%	29.32%	-	-
Horiz. %	199.92%	196.04%	182.82%	179.99%	163.58%	129.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	602,789	584,379	553,038	548,945	495,454	402,473	308,939	55.95%
YoY %	3.15%	5.67%	0.75%	10.80%	23.10%	30.28%	-	-
Horiz. %	195.12%	189.16%	179.01%	177.69%	160.37%	130.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.82%	9.59%	9.31%	9.51%	10.35%	13.80%	17.25%	-
YoY %	-18.46%	3.01%	-2.10%	-8.12%	-25.00%	-20.00%	-	-
Horiz. %	45.33%	55.59%	53.97%	55.13%	60.00%	80.00%	100.00%	-
Total Cost	7,617,982	7,488,241	7,146,126	6,578,848	5,996,589	5,513,524	4,901,452	34.06%
YoY %	1.73%	4.79%	8.62%	9.71%	8.76%	12.49%	-	-
Horiz. %	155.42%	152.78%	145.80%	134.22%	122.34%	112.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,227,223	1,752,657	2,091,892	2,040,775	1,620,233	2,272,750	2,209,319	0.53%
YoY %	27.08%	-16.22%	2.50%	25.96%	-28.71%	2.87%	-	-
Horiz. %	100.81%	79.33%	94.68%	92.37%	73.34%	102.87%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	224,250	208,132	165,257	148,213	131,521	110,479	116,916	54.19%
YoY %	7.74%	25.94%	11.50%	12.69%	19.05%	-5.51%	-	-
Horiz. %	191.80%	178.02%	141.35%	126.77%	112.49%	94.49%	100.00%	-
Div Payout %	37.20%	35.62%	29.88%	27.00%	26.55%	27.45%	37.84%	-
YoY %	4.44%	19.21%	10.67%	1.69%	-3.28%	-27.46%	-	-
Horiz. %	98.31%	94.13%	78.96%	71.35%	70.16%	72.54%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	2,227,223	1,752,657	2,091,892	2,040,775	1,620,233	2,272,750	2,209,319	0.53%
YoY %	27.08%	-16.22%	2.50%	25.96%	-28.71%	2.87%	-	-
Horiz. %	100.81%	79.33%	94.68%	92.37%	73.34%	102.87%	100.00%	-
NOSH	3,832,781	3,729,058	3,735,522	3,710,501	2,700,389	1,306,178	1,299,599	105.24%
YoY %	2.78%	-0.17%	0.67%	37.41%	106.74%	0.51%	-	-
Horiz. %	294.92%	286.94%	287.44%	285.51%	207.79%	100.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	9.02%	9.00%	8.81%	9.37%	9.34%	8.14%	7.16%	-
YoY %	0.22%	2.16%	-5.98%	0.32%	14.74%	13.69%	-	-
Horiz. %	125.98%	125.70%	123.04%	130.87%	130.45%	113.69%	100.00%	-
ROE	27.06%	33.34%	26.44%	26.90%	30.58%	17.71%	13.98%	-
YoY %	-18.84%	26.10%	-1.71%	-12.03%	72.67%	26.68%	-	-
Horiz. %	193.56%	238.48%	189.13%	192.42%	218.74%	126.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	221.81	220.67	209.79	195.63	244.95	459.52	406.23	-33.12%
YoY %	0.52%	5.19%	7.24%	-20.13%	-46.69%	13.12%	-	-
Horiz. %	54.60%	54.32%	51.64%	48.16%	60.30%	113.12%	100.00%	-
EPS	15.97	15.67	14.80	14.79	18.35	30.81	23.77	-23.23%
YoY %	1.91%	5.88%	0.07%	-19.40%	-40.44%	29.62%	-	-
Horiz. %	67.19%	65.92%	62.26%	62.22%	77.20%	129.62%	100.00%	-
DPS	6.00	5.58	4.42	3.99	4.87	8.50	9.00	-23.62%
YoY %	7.53%	26.24%	10.78%	-18.07%	-42.71%	-5.56%	-	-
Horiz. %	66.67%	62.00%	49.11%	44.33%	54.11%	94.44%	100.00%	-
NAPS	0.59	0.47	0.56	0.55	0.60	1.74	1.70	-50.51%
YoY %	25.53%	-16.07%	1.82%	-8.33%	-65.52%	2.35%	-	-
Horiz. %	34.71%	27.65%	32.94%	32.35%	35.29%	102.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,710,501
RPS	101.62	99.87	95.11	88.10	80.28	72.85	64.07	35.88%
YoY %	1.75%	5.00%	7.96%	9.74%	10.20%	13.70%	-	-
Horiz. %	158.61%	155.88%	148.45%	137.51%	125.30%	113.70%	100.00%	-
EPS	7.32	7.09	6.71	6.66	6.01	4.88	3.75	55.99%
YoY %	3.24%	5.66%	0.75%	10.82%	23.16%	30.13%	-	-
Horiz. %	195.20%	189.07%	178.93%	177.60%	160.27%	130.13%	100.00%	-
DPS	2.72	2.53	2.01	1.80	1.60	1.34	1.42	54.05%
YoY %	7.51%	25.87%	11.67%	12.50%	19.40%	-5.63%	-	-
Horiz. %	191.55%	178.17%	141.55%	126.76%	112.68%	94.37%	100.00%	-
NAPS	0.2703	0.2127	0.2539	0.2477	0.1966	0.2758	0.2681	0.54%
YoY %	27.08%	-16.23%	2.50%	25.99%	-28.72%	2.87%	-	-
Horiz. %	100.82%	79.34%	94.70%	92.39%	73.33%	102.87%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	5.39	3.77	2.68	2.65	1.59	4.29	3.68	-
P/RPS	2.43	1.71	1.28	1.35	0.65	0.93	0.91	92.13%
YoY %	42.11%	33.59%	-5.19%	107.69%	-30.11%	2.20%	-	-
Horiz. %	267.03%	187.91%	140.66%	148.35%	71.43%	102.20%	100.00%	-
P/EPS	33.75	24.06	18.10	17.91	8.67	13.92	15.48	67.90%
YoY %	40.27%	32.93%	1.06%	106.57%	-37.72%	-10.08%	-	-
Horiz. %	218.02%	155.43%	116.93%	115.70%	56.01%	89.92%	100.00%	-
EY	2.96	4.16	5.52	5.58	11.54	7.18	6.46	-40.48%
YoY %	-28.85%	-24.64%	-1.08%	-51.65%	60.72%	11.15%	-	-
Horiz. %	45.82%	64.40%	85.45%	86.38%	178.64%	111.15%	100.00%	-
DY	1.11	1.48	1.65	1.51	3.06	1.98	2.45	-40.92%
YoY %	-25.00%	-10.30%	9.27%	-50.65%	54.55%	-19.18%	-	-
Horiz. %	45.31%	60.41%	67.35%	61.63%	124.90%	80.82%	100.00%	-
P/NAPS	9.14	8.02	4.79	4.82	2.65	2.47	2.16	160.92%
YoY %	13.97%	67.43%	-0.62%	81.89%	7.29%	14.35%	-	-
Horiz. %	423.15%	371.30%	221.76%	223.15%	122.69%	114.35%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	21/11/17	16/08/17	18/05/17	27/02/17	28/10/16	16/08/16	-
Price	5.78	4.75	3.29	2.74	2.35	4.35	4.30	-
P/RPS	2.61	2.15	1.57	1.40	0.96	0.95	1.06	82.04%
YoY %	21.40%	36.94%	12.14%	45.83%	1.05%	-10.38%	-	-
Horiz. %	246.23%	202.83%	148.11%	132.08%	90.57%	89.62%	100.00%	-
P/EPS	36.20	30.31	22.22	18.52	12.81	14.12	18.09	58.59%
YoY %	19.43%	36.41%	19.98%	44.57%	-9.28%	-21.95%	-	-
Horiz. %	200.11%	167.55%	122.83%	102.38%	70.81%	78.05%	100.00%	-
EY	2.76	3.30	4.50	5.40	7.81	7.08	5.53	-37.00%
YoY %	-16.36%	-26.67%	-16.67%	-30.86%	10.31%	28.03%	-	-
Horiz. %	49.91%	59.67%	81.37%	97.65%	141.23%	128.03%	100.00%	-
DY	1.04	1.18	1.34	1.46	2.07	1.95	2.09	-37.12%
YoY %	-11.86%	-11.94%	-8.22%	-29.47%	6.15%	-6.70%	-	-
Horiz. %	49.76%	56.46%	64.11%	69.86%	99.04%	93.30%	100.00%	-
P/NAPS	9.80	10.11	5.88	4.98	3.92	2.50	2.53	146.03%
YoY %	-3.07%	71.94%	18.07%	27.04%	56.80%	-1.19%	-	-
Horiz. %	387.35%	399.60%	232.41%	196.84%	154.94%	98.81%	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 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

2024-05-16 09:20:00

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

59,517,000

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

ORIENT

6.97

-0.18

1,220,900

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

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