[PMETAL] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	8,025,940	6,167,618	4,025,918	3,901,357	3,085,394	2,208,774	2,195,344	24.09%
YoY %	30.13%	53.20%	3.19%	26.45%	39.69%	0.61%	-	-
Horiz. %	365.59%	280.94%	183.38%	177.71%	140.54%	100.61%	100.00%	-
PBT	825,112	651,938	207,150	314,970	18,400	102,977	133,397	35.44%
YoY %	26.56%	214.72%	-34.23%	1,611.79%	-82.13%	-22.80%	-	-
Horiz. %	618.54%	488.72%	155.29%	236.11%	13.79%	77.20%	100.00%	-
Tax	-69,466	-59,805	-47,413	-39,014	50,621	183,990	-34,032	12.61%
YoY %	-16.15%	-26.14%	-21.53%	-177.07%	-72.49%	640.64%	-	-
Horiz. %	204.12%	175.73%	139.32%	114.64%	-148.75%	-540.64%	100.00%	-
NP	755,645	592,133	159,737	275,956	69,021	286,968	99,365	40.18%
YoY %	27.61%	270.69%	-42.12%	299.81%	-75.95%	188.80%	-	-
Horiz. %	760.47%	595.92%	160.76%	277.72%	69.46%	288.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	603,466	484,900	129,828	227,613	58,184	237,246	86,504	38.18%
YoY %	24.45%	273.49%	-42.96%	291.20%	-75.48%	174.26%	-	-
Horiz. %	697.62%	560.55%	150.08%	263.12%	67.26%	274.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.42%	9.17%	22.89%	12.39%	-275.11%	-178.67%	25.51%	-
YoY %	-8.18%	-59.94%	84.75%	104.50%	-53.98%	-800.39%	-	-
Horiz. %	33.01%	35.95%	89.73%	48.57%	-1,078.44%	-700.39%	100.00%	-
Total Cost	7,270,294	5,575,485	3,866,181	3,625,401	3,016,373	1,921,806	2,095,978	23.01%
YoY %	30.40%	44.21%	6.64%	20.19%	56.96%	-8.31%	-	-
Horiz. %	346.87%	266.01%	184.46%	172.97%	143.91%	91.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	1,185,936	1,010,286	9.58%
YoY %	-22.72%	25.13%	0.89%	37.84%	9.79%	17.39%	-	-
Horiz. %	173.30%	224.26%	179.22%	177.65%	128.88%	117.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	223,506	121,528	101,296	90,961	6,781	11,889	5,856	83.38%
YoY %	83.91%	19.97%	11.36%	1,241.41%	-42.96%	103.02%	-	-
Horiz. %	3,816.70%	2,075.27%	1,729.78%	1,553.30%	115.80%	203.02%	100.00%	-
Div Payout %	37.04%	25.06%	78.02%	39.96%	11.66%	5.01%	6.77%	-
YoY %	47.81%	-67.88%	95.25%	242.71%	132.73%	-26.00%	-	-
Horiz. %	547.12%	370.16%	1,152.44%	590.25%	172.23%	74.00%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	1,185,936	1,010,286	9.58%
YoY %	-22.72%	25.13%	0.89%	37.84%	9.79%	17.39%	-	-
Horiz. %	173.30%	224.26%	179.22%	177.65%	128.88%	117.39%	100.00%	-
NOSH	3,725,103	1,302,094	1,266,202	524,777	508,601	445,840	439,255	42.75%
YoY %	186.09%	2.83%	141.28%	3.18%	14.08%	1.50%	-	-
Horiz. %	848.05%	296.43%	288.26%	119.47%	115.79%	101.50%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	9.42%	9.60%	3.97%	7.07%	2.24%	12.99%	4.53%	-
YoY %	-1.87%	141.81%	-43.85%	215.62%	-82.76%	186.75%	-	-
Horiz. %	207.95%	211.92%	87.64%	156.07%	49.45%	286.75%	100.00%	-
ROE	34.47%	21.40%	7.17%	12.68%	4.47%	20.01%	8.56%	-
YoY %	61.07%	198.47%	-43.45%	183.67%	-77.66%	133.76%	-	-
Horiz. %	402.69%	250.00%	83.76%	148.13%	52.22%	233.76%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	215.46	473.67	317.95	743.43	606.64	495.42	499.79	-13.07%
YoY %	-54.51%	48.98%	-57.23%	22.55%	22.45%	-0.87%	-	-
Horiz. %	43.11%	94.77%	63.62%	148.75%	121.38%	99.13%	100.00%	-
EPS	16.20	37.24	10.25	43.37	11.44	53.21	19.69	-3.19%
YoY %	-56.50%	263.32%	-76.37%	279.11%	-78.50%	170.24%	-	-
Horiz. %	82.28%	189.13%	52.06%	220.26%	58.10%	270.24%	100.00%	-
DPS	6.00	9.33	8.00	17.33	1.33	2.67	1.33	28.51%
YoY %	-35.69%	16.62%	-53.84%	1,203.01%	-50.19%	100.75%	-	-
Horiz. %	451.13%	701.50%	601.50%	1,303.01%	100.00%	200.75%	100.00%	-
NAPS	0.47	1.74	1.43	3.42	2.56	2.66	2.30	-23.23%
YoY %	-72.99%	21.68%	-58.19%	33.59%	-3.76%	15.65%	-	-
Horiz. %	20.43%	75.65%	62.17%	148.70%	111.30%	115.65%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 527,123
RPS	97.41	74.85	48.86	47.35	37.45	26.81	26.64	24.09%
YoY %	30.14%	53.19%	3.19%	26.44%	39.69%	0.64%	-	-
Horiz. %	365.65%	280.97%	183.41%	177.74%	140.58%	100.64%	100.00%	-
EPS	7.32	5.88	1.58	2.76	0.71	2.88	1.05	38.17%
YoY %	24.49%	272.15%	-42.75%	288.73%	-75.35%	174.29%	-	-
Horiz. %	697.14%	560.00%	150.48%	262.86%	67.62%	274.29%	100.00%	-
DPS	2.71	1.47	1.23	1.10	0.08	0.14	0.07	83.82%
YoY %	84.35%	19.51%	11.82%	1,275.00%	-42.86%	100.00%	-	-
Horiz. %	3,871.43%	2,100.00%	1,757.14%	1,571.43%	114.29%	200.00%	100.00%	-
NAPS	0.2125	0.275	0.2198	0.2178	0.158	0.1439	0.1226	9.59%
YoY %	-22.73%	25.11%	0.92%	37.85%	9.80%	17.37%	-	-
Horiz. %	173.33%	224.31%	179.28%	177.65%	128.87%	117.37%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.77	4.29	2.06	6.25	2.21	1.64	1.55	-
P/RPS	1.75	0.91	0.65	0.84	0.36	0.33	0.31	33.40%
YoY %	92.31%	40.00%	-22.62%	133.33%	9.09%	6.45%	-	-
Horiz. %	564.52%	293.55%	209.68%	270.97%	116.13%	106.45%	100.00%	-
P/EPS	23.27	11.52	20.09	14.41	19.32	3.08	7.87	19.78%
YoY %	102.00%	-42.66%	39.42%	-25.41%	527.27%	-60.86%	-	-
Horiz. %	295.68%	146.38%	255.27%	183.10%	245.49%	39.14%	100.00%	-
EY	4.30	8.68	4.98	6.94	5.18	32.45	12.71	-16.51%
YoY %	-50.46%	74.30%	-28.24%	33.98%	-84.04%	155.31%	-	-
Horiz. %	33.83%	68.29%	39.18%	54.60%	40.76%	255.31%	100.00%	-
DY	1.59	2.18	3.88	2.77	0.60	1.63	0.86	10.77%
YoY %	-27.06%	-43.81%	40.07%	361.67%	-63.19%	89.53%	-	-
Horiz. %	184.88%	253.49%	451.16%	322.09%	69.77%	189.53%	100.00%	-
P/NAPS	8.02	2.47	1.44	1.83	0.86	0.62	0.67	51.18%
YoY %	224.70%	71.53%	-21.31%	112.79%	38.71%	-7.46%	-	-
Horiz. %	1,197.01%	368.66%	214.93%	273.13%	128.36%	92.54%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	28/10/16	26/11/15	30/10/14	18/11/13	08/11/12	23/11/11	-
Price	4.75	4.35	2.11	6.85	2.36	1.75	1.73	-
P/RPS	2.20	0.92	0.66	0.92	0.39	0.35	0.35	35.81%
YoY %	139.13%	39.39%	-28.26%	135.90%	11.43%	0.00%	-	-
Horiz. %	628.57%	262.86%	188.57%	262.86%	111.43%	100.00%	100.00%	-
P/EPS	29.32	11.68	20.58	15.79	20.63	3.29	8.78	22.23%
YoY %	151.03%	-43.25%	30.34%	-23.46%	527.05%	-62.53%	-	-
Horiz. %	333.94%	133.03%	234.40%	179.84%	234.97%	37.47%	100.00%	-
EY	3.41	8.56	4.86	6.33	4.85	30.41	11.38	-18.18%
YoY %	-60.16%	76.13%	-23.22%	30.52%	-84.05%	167.22%	-	-
Horiz. %	29.96%	75.22%	42.71%	55.62%	42.62%	267.22%	100.00%	-
DY	1.26	2.15	3.79	2.53	0.56	1.52	0.77	8.54%
YoY %	-41.40%	-43.27%	49.80%	351.79%	-63.16%	97.40%	-	-
Horiz. %	163.64%	279.22%	492.21%	328.57%	72.73%	197.40%	100.00%	-
P/NAPS	10.11	2.50	1.48	2.00	0.92	0.66	0.75	54.20%
YoY %	304.40%	68.92%	-26.00%	117.39%	39.39%	-12.00%	-	-
Horiz. %	1,348.00%	333.33%	197.33%	266.67%	122.67%	88.00%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos