[PMETAL] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	9,483,080	7,121,134	8,609,710	9,128,552	8,201,210	5,751,486	4,006,236	15.42%
YoY %	33.17%	-17.29%	-5.68%	11.31%	42.59%	43.56%	-	-
Horiz. %	236.71%	177.75%	214.91%	227.86%	204.71%	143.56%	100.00%	-
PBT	1,330,086	537,064	558,076	863,324	817,402	672,828	226,142	34.31%
YoY %	147.66%	-3.77%	-35.36%	5.62%	21.49%	197.52%	-	-
Horiz. %	588.16%	237.49%	246.78%	381.76%	361.46%	297.52%	100.00%	-
Tax	-138,684	-43,998	-33,214	-80,066	-65,510	-66,312	-46,630	19.90%
YoY %	-215.21%	-32.47%	58.52%	-22.22%	1.21%	-42.21%	-	-
Horiz. %	297.41%	94.36%	71.23%	171.70%	140.49%	142.21%	100.00%	-
NP	1,191,402	493,066	524,862	783,258	751,892	606,516	179,512	37.04%
YoY %	141.63%	-6.06%	-32.99%	4.17%	23.97%	237.87%	-	-
Horiz. %	663.69%	274.67%	292.38%	436.33%	418.85%	337.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	922,598	385,260	435,988	622,160	596,434	481,266	135,726	37.59%
YoY %	139.47%	-11.64%	-29.92%	4.31%	23.93%	254.59%	-	-
Horiz. %	679.75%	283.85%	321.23%	458.39%	439.44%	354.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	8.19%	5.95%	9.27%	8.01%	9.86%	20.62%	-
YoY %	27.35%	37.65%	-35.81%	15.73%	-18.76%	-52.18%	-	-
Horiz. %	50.58%	39.72%	28.86%	44.96%	38.85%	47.82%	100.00%	-
Total Cost	8,291,678	6,628,068	8,084,848	8,345,294	7,449,318	5,144,970	3,826,724	13.74%
YoY %	25.10%	-18.02%	-3.12%	12.03%	44.79%	34.45%	-	-
Horiz. %	216.68%	173.20%	211.27%	218.08%	194.67%	134.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	2,208,834	1,999,646	10.04%
YoY %	4.76%	4.05%	17.06%	33.75%	-5.73%	10.46%	-	-
Horiz. %	177.71%	169.63%	163.03%	139.27%	104.13%	110.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	282,667	161,524	201,238	232,083	223,104	155,917	112,480	16.58%
YoY %	75.00%	-19.73%	-13.29%	4.02%	43.09%	38.62%	-	-
Horiz. %	251.30%	143.60%	178.91%	206.33%	198.35%	138.62%	100.00%	-
Div Payout %	30.64%	41.93%	46.16%	37.30%	37.41%	32.40%	82.87%	-
YoY %	-26.93%	-9.16%	23.75%	-0.29%	15.46%	-60.90%	-	-
Horiz. %	36.97%	50.60%	55.70%	45.01%	45.14%	39.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	2,208,834	1,999,646	10.04%
YoY %	4.76%	4.05%	17.06%	33.75%	-5.73%	10.46%	-	-
Horiz. %	177.71%	169.63%	163.03%	139.27%	104.13%	110.46%	100.00%	-
NOSH	8,076,219	4,038,109	4,032,431	3,868,746	3,718,416	1,299,314	1,249,779	36.43%
YoY %	100.00%	0.14%	4.23%	4.04%	186.18%	3.96%	-	-
Horiz. %	646.21%	323.11%	322.65%	309.55%	297.53%	103.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.56%	6.92%	6.10%	8.58%	9.17%	10.55%	4.48%	-
YoY %	81.50%	13.44%	-28.90%	-6.43%	-13.08%	135.49%	-	-
Horiz. %	280.36%	154.46%	136.16%	191.52%	204.69%	235.49%	100.00%	-
ROE	25.96%	11.36%	13.37%	22.34%	28.64%	21.79%	6.79%	-
YoY %	128.52%	-15.03%	-40.15%	-22.00%	31.44%	220.91%	-	-
Horiz. %	382.33%	167.30%	196.91%	329.01%	421.80%	320.91%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	117.42	176.35	213.92	236.00	220.56	442.66	320.56	-15.39%
YoY %	-33.42%	-17.56%	-9.36%	7.00%	-50.17%	38.09%	-	-
Horiz. %	36.63%	55.01%	66.73%	73.62%	68.80%	138.09%	100.00%	-
EPS	11.42	9.54	10.90	16.10	16.04	37.04	10.86	0.84%
YoY %	19.71%	-12.48%	-32.30%	0.37%	-56.70%	241.07%	-	-
Horiz. %	105.16%	87.85%	100.37%	148.25%	147.70%	341.07%	100.00%	-
DPS	3.50	4.00	5.00	6.00	6.00	12.00	9.00	-14.55%
YoY %	-12.50%	-20.00%	-16.67%	0.00%	-50.00%	33.33%	-	-
Horiz. %	38.89%	44.44%	55.56%	66.67%	66.67%	133.33%	100.00%	-
NAPS	0.44	0.84	0.81	0.72	0.56	1.70	1.60	-19.34%
YoY %	-47.62%	3.70%	12.50%	28.57%	-67.06%	6.25%	-	-
Horiz. %	27.50%	52.50%	50.62%	45.00%	35.00%	106.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,868,746
RPS	115.09	86.43	104.49	110.79	99.53	69.80	48.62	15.42%
YoY %	33.16%	-17.28%	-5.69%	11.31%	42.59%	43.56%	-	-
Horiz. %	236.71%	177.77%	214.91%	227.87%	204.71%	143.56%	100.00%	-
EPS	11.20	4.68	5.29	7.55	7.24	5.84	1.65	37.56%
YoY %	139.32%	-11.53%	-29.93%	4.28%	23.97%	253.94%	-	-
Horiz. %	678.79%	283.64%	320.61%	457.58%	438.79%	353.94%	100.00%	-
DPS	3.43	1.96	2.44	2.82	2.71	1.89	1.37	16.51%
YoY %	75.00%	-19.67%	-13.48%	4.06%	43.39%	37.96%	-	-
Horiz. %	250.36%	143.07%	178.10%	205.84%	197.81%	137.96%	100.00%	-
NAPS	0.4313	0.4117	0.3957	0.338	0.2527	0.2681	0.2427	10.04%
YoY %	4.76%	4.04%	17.07%	33.76%	-5.74%	10.47%	-	-
Horiz. %	177.71%	169.63%	163.04%	139.27%	104.12%	110.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.78	4.53	4.40	4.36	2.68	3.68	2.60	-
P/RPS	4.07	2.57	2.06	1.85	1.22	0.83	0.81	30.84%
YoY %	58.37%	24.76%	11.35%	51.64%	46.99%	2.47%	-	-
Horiz. %	502.47%	317.28%	254.32%	228.40%	150.62%	102.47%	100.00%	-
P/EPS	41.84	47.48	40.62	27.11	16.71	9.94	23.94	9.74%
YoY %	-11.88%	16.89%	49.83%	62.24%	68.11%	-58.48%	-	-
Horiz. %	174.77%	198.33%	169.67%	113.24%	69.80%	41.52%	100.00%	-
EY	2.39	2.11	2.46	3.69	5.99	10.07	4.18	-8.88%
YoY %	13.27%	-14.23%	-33.33%	-38.40%	-40.52%	140.91%	-	-
Horiz. %	57.18%	50.48%	58.85%	88.28%	143.30%	240.91%	100.00%	-
DY	0.73	0.88	1.14	1.38	2.24	3.26	3.46	-22.82%
YoY %	-17.05%	-22.81%	-17.39%	-38.39%	-31.29%	-5.78%	-	-
Horiz. %	21.10%	25.43%	32.95%	39.88%	64.74%	94.22%	100.00%	-
P/NAPS	10.86	5.39	5.43	6.06	4.79	2.16	1.62	37.27%
YoY %	101.48%	-0.74%	-10.40%	26.51%	121.76%	33.33%	-	-
Horiz. %	670.37%	332.72%	335.19%	374.07%	295.68%	133.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	-
Price	5.00	4.98	4.81	4.79	3.29	4.30	1.85	-
P/RPS	4.26	2.82	2.25	2.03	1.49	0.97	0.58	39.37%
YoY %	51.06%	25.33%	10.84%	36.24%	53.61%	67.24%	-	-
Horiz. %	734.48%	486.21%	387.93%	350.00%	256.90%	167.24%	100.00%	-
P/EPS	43.77	52.20	44.40	29.78	20.51	11.61	17.03	17.02%
YoY %	-16.15%	17.57%	49.09%	45.20%	76.66%	-31.83%	-	-
Horiz. %	257.02%	306.52%	260.72%	174.87%	120.43%	68.17%	100.00%	-
EY	2.28	1.92	2.25	3.36	4.88	8.61	5.87	-14.56%
YoY %	18.75%	-14.67%	-33.04%	-31.15%	-43.32%	46.68%	-	-
Horiz. %	38.84%	32.71%	38.33%	57.24%	83.13%	146.68%	100.00%	-
DY	0.70	0.80	1.04	1.25	1.82	2.79	4.86	-27.57%
YoY %	-12.50%	-23.08%	-16.80%	-31.32%	-34.77%	-42.59%	-	-
Horiz. %	14.40%	16.46%	21.40%	25.72%	37.45%	57.41%	100.00%	-
P/NAPS	11.36	5.93	5.94	6.65	5.88	2.53	1.16	46.21%
YoY %	91.57%	-0.17%	-10.68%	13.10%	132.41%	118.10%	-	-
Horiz. %	979.31%	511.21%	512.07%	573.28%	506.90%	218.10%	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

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.24

+0.035

266,708,600

REVENUE

0.24

-0.005

258,730,100

TOPGLOV

1.16

-0.10

208,406,700

HSI-HUZ

0.20

-0.045

184,142,900

MQTECH

0.015

-0.005

152,917,700

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,701,300

SUPERMX

0.99

-0.09

76,461,600

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

61,911,700

More active Stocks

MPI

33.90

+1.38

90,000

F&N

33.28

+0.80

107,100

NESTLE

129.80

+0.80

16,900

UTDPLT

26.22

+0.60

225,600

HEIM

24.70

+0.50

180,900

ALLIANZ

22.10

+0.42

30,600

KSENG

6.34

+0.36

404,000

PANAMY

19.62

+0.36

16,200

PENTA

4.75

+0.30

3,025,700

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.44

-0.38

24,806,600

KOSSAN

2.47

-0.27

13,605,200

AJI

16.30

-0.26

104,800

AIRPORT

10.16

-0.24

16,974,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

637,000

KUAISHO-C17

0.08

-0.12

58,800

TOPGLOV

1.16

-0.10

208,406,700

KOSSAN-C63

0.135

-0.10

2,751,400

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