[PMETAL] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -4.35%

YoY- -42.96%

Quarter Report

PMB Q3 2015-UPDATE.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	9,250,857	8,025,940	6,167,618	4,025,918	3,901,357	3,085,394	2,208,774	26.94%
YoY %	15.26%	30.13%	53.20%	3.19%	26.45%	39.69%	-	-
Horiz. %	418.82%	363.37%	279.23%	182.27%	176.63%	139.69%	100.00%	-
PBT	897,092	825,112	651,938	207,150	314,970	18,400	102,977	43.42%
YoY %	8.72%	26.56%	214.72%	-34.23%	1,611.79%	-82.13%	-	-
Horiz. %	871.16%	801.26%	633.09%	201.16%	305.86%	17.87%	100.00%	-
Tax	-97,268	-69,466	-59,805	-47,413	-39,014	50,621	183,990	-
YoY %	-40.02%	-16.15%	-26.14%	-21.53%	-177.07%	-72.49%	-	-
Horiz. %	-52.87%	-37.76%	-32.50%	-25.77%	-21.20%	27.51%	100.00%	-
NP	799,824	755,645	592,133	159,737	275,956	69,021	286,968	18.62%
YoY %	5.85%	27.61%	270.69%	-42.12%	299.81%	-75.95%	-	-
Horiz. %	278.72%	263.32%	206.34%	55.66%	96.16%	24.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	631,430	603,466	484,900	129,828	227,613	58,184	237,246	17.71%
YoY %	4.63%	24.45%	273.49%	-42.96%	291.20%	-75.48%	-	-
Horiz. %	266.15%	254.36%	204.39%	54.72%	95.94%	24.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.84%	8.42%	9.17%	22.89%	12.39%	-275.11%	-178.67%	-
YoY %	28.74%	-8.18%	-59.94%	84.75%	104.50%	-53.98%	-	-
Horiz. %	-6.07%	-4.71%	-5.13%	-12.81%	-6.93%	153.98%	100.00%	-
Total Cost	8,451,033	7,270,294	5,575,485	3,866,181	3,625,401	3,016,373	1,921,806	27.98%
YoY %	16.24%	30.40%	44.21%	6.64%	20.19%	56.96%	-	-
Horiz. %	439.74%	378.31%	290.12%	201.17%	188.65%	156.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	1,185,936	16.23%
YoY %	67.12%	-22.72%	25.13%	0.89%	37.84%	9.79%	-	-
Horiz. %	246.72%	147.63%	191.04%	152.68%	151.34%	109.79%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	260,087	223,506	121,528	101,296	90,961	6,781	11,889	67.19%
YoY %	16.37%	83.91%	19.97%	11.36%	1,241.41%	-42.96%	-	-
Horiz. %	2,187.63%	1,879.94%	1,022.19%	852.01%	765.09%	57.04%	100.00%	-
Div Payout %	41.19%	37.04%	25.06%	78.02%	39.96%	11.66%	5.01%	-
YoY %	11.20%	47.81%	-67.88%	95.25%	242.71%	132.73%	-	-
Horiz. %	822.16%	739.32%	500.20%	1,557.29%	797.60%	232.73%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	1,185,936	16.23%
YoY %	67.12%	-22.72%	25.13%	0.89%	37.84%	9.79%	-	-
Horiz. %	246.72%	147.63%	191.04%	152.68%	151.34%	109.79%	100.00%	-
NOSH	3,942,959	3,725,103	1,302,094	1,266,202	524,777	508,601	445,840	43.78%
YoY %	5.85%	186.09%	2.83%	141.28%	3.18%	14.08%	-	-
Horiz. %	884.39%	835.52%	292.05%	284.00%	117.71%	114.08%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	8.65%	9.42%	9.60%	3.97%	7.07%	2.24%	12.99%	-
YoY %	-8.17%	-1.87%	141.81%	-43.85%	215.62%	-82.76%	-	-
Horiz. %	66.59%	72.52%	73.90%	30.56%	54.43%	17.24%	100.00%	-
ROE	21.58%	34.47%	21.40%	7.17%	12.68%	4.47%	20.01%	-
YoY %	-37.39%	61.07%	198.47%	-43.45%	183.67%	-77.66%	-	-
Horiz. %	107.85%	172.26%	106.95%	35.83%	63.37%	22.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	237.12	215.46	473.67	317.95	743.43	606.64	495.42	-11.55%
YoY %	10.05%	-54.51%	48.98%	-57.23%	22.55%	22.45%	-	-
Horiz. %	47.86%	43.49%	95.61%	64.18%	150.06%	122.45%	100.00%	-
EPS	16.29	16.20	37.24	10.25	43.37	11.44	53.21	-17.89%
YoY %	0.56%	-56.50%	263.32%	-76.37%	279.11%	-78.50%	-	-
Horiz. %	30.61%	30.45%	69.99%	19.26%	81.51%	21.50%	100.00%	-
DPS	6.67	6.00	9.33	8.00	17.33	1.33	2.67	16.47%
YoY %	11.17%	-35.69%	16.62%	-53.84%	1,203.01%	-50.19%	-	-
Horiz. %	249.81%	224.72%	349.44%	299.63%	649.06%	49.81%	100.00%	-
NAPS	0.75	0.47	1.74	1.43	3.42	2.56	2.66	-19.01%
YoY %	59.57%	-72.99%	21.68%	-58.19%	33.59%	-3.76%	-	-
Horiz. %	28.20%	17.67%	65.41%	53.76%	128.57%	96.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,299,911
RPS	112.27	97.41	74.85	48.86	47.35	37.45	26.81	26.94%
YoY %	15.26%	30.14%	53.19%	3.19%	26.44%	39.69%	-	-
Horiz. %	418.76%	363.33%	279.19%	182.25%	176.61%	139.69%	100.00%	-
EPS	7.66	7.32	5.88	1.58	2.76	0.71	2.88	17.69%
YoY %	4.64%	24.49%	272.15%	-42.75%	288.73%	-75.35%	-	-
Horiz. %	265.97%	254.17%	204.17%	54.86%	95.83%	24.65%	100.00%	-
DPS	3.16	2.71	1.47	1.23	1.10	0.08	0.14	68.07%
YoY %	16.61%	84.35%	19.51%	11.82%	1,275.00%	-42.86%	-	-
Horiz. %	2,257.14%	1,935.71%	1,050.00%	878.57%	785.71%	57.14%	100.00%	-
NAPS	0.3551	0.2125	0.275	0.2198	0.2178	0.158	0.1439	16.23%
YoY %	67.11%	-22.73%	25.11%	0.92%	37.85%	9.80%	-	-
Horiz. %	246.77%	147.67%	191.10%	152.74%	151.36%	109.80%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.86	3.77	4.29	2.06	6.25	2.21	1.64	-
P/RPS	2.05	1.75	0.91	0.65	0.84	0.36	0.33	35.56%
YoY %	17.14%	92.31%	40.00%	-22.62%	133.33%	9.09%	-	-
Horiz. %	621.21%	530.30%	275.76%	196.97%	254.55%	109.09%	100.00%	-
P/EPS	30.03	23.27	11.52	20.09	14.41	19.32	3.08	46.13%
YoY %	29.05%	102.00%	-42.66%	39.42%	-25.41%	527.27%	-	-
Horiz. %	975.00%	755.52%	374.03%	652.27%	467.86%	627.27%	100.00%	-
EY	3.33	4.30	8.68	4.98	6.94	5.18	32.45	-31.56%
YoY %	-22.56%	-50.46%	74.30%	-28.24%	33.98%	-84.04%	-	-
Horiz. %	10.26%	13.25%	26.75%	15.35%	21.39%	15.96%	100.00%	-
DY	1.37	1.59	2.18	3.88	2.77	0.60	1.63	-2.85%
YoY %	-13.84%	-27.06%	-43.81%	40.07%	361.67%	-63.19%	-	-
Horiz. %	84.05%	97.55%	133.74%	238.04%	169.94%	36.81%	100.00%	-
P/NAPS	6.48	8.02	2.47	1.44	1.83	0.86	0.62	47.83%
YoY %	-19.20%	224.70%	71.53%	-21.31%	112.79%	38.71%	-	-
Horiz. %	1,045.16%	1,293.55%	398.39%	232.26%	295.16%	138.71%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	21/11/17	28/10/16	26/11/15	30/10/14	18/11/13	08/11/12	-
Price	4.90	4.75	4.35	2.11	6.85	2.36	1.75	-
P/RPS	2.07	2.20	0.92	0.66	0.92	0.39	0.35	34.45%
YoY %	-5.91%	139.13%	39.39%	-28.26%	135.90%	11.43%	-	-
Horiz. %	591.43%	628.57%	262.86%	188.57%	262.86%	111.43%	100.00%	-
P/EPS	30.27	29.32	11.68	20.58	15.79	20.63	3.29	44.73%
YoY %	3.24%	151.03%	-43.25%	30.34%	-23.46%	527.05%	-	-
Horiz. %	920.06%	891.19%	355.02%	625.53%	479.94%	627.05%	100.00%	-
EY	3.30	3.41	8.56	4.86	6.33	4.85	30.41	-30.92%
YoY %	-3.23%	-60.16%	76.13%	-23.22%	30.52%	-84.05%	-	-
Horiz. %	10.85%	11.21%	28.15%	15.98%	20.82%	15.95%	100.00%	-
DY	1.36	1.26	2.15	3.79	2.53	0.56	1.52	-1.83%
YoY %	7.94%	-41.40%	-43.27%	49.80%	351.79%	-63.16%	-	-
Horiz. %	89.47%	82.89%	141.45%	249.34%	166.45%	36.84%	100.00%	-
P/NAPS	6.53	10.11	2.50	1.48	2.00	0.92	0.66	46.49%
YoY %	-35.41%	304.40%	68.92%	-26.00%	117.39%	39.39%	-	-
Horiz. %	989.39%	1,531.82%	378.79%	224.24%	303.03%	139.39%	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

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

324

PTRANS

PERAK TRANSIT BERHAD

312

NOTION

NOTION VTEC BHD

309

HLIND

HONG LEONG INDUSTRIES BHD

299

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

Daily Stocks

INGENIEU

0.07

-0.01

575,693,000

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.125

-0.035

137,830,400

HSI-CXG

0.20

-0.05

123,001,700

HSI-HUZ

0.20

+0.035

121,317,400

FEYTECH

1.09

+0.29

99,029,200

BCMALL

0.015

+0.005

77,638,700

DNEX

0.445

0.00

75,449,600

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.48

+0.03

62,497,500

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

VSTECS

4.05

+0.44

4,105,200

SAM

6.20

+0.30

1,347,600

FEYTECH

1.09

+0.29

99,029,200

6.51

+0.25

6,100,600

PANAMY

19.76

+0.20

12,700

HLIND

11.66

+0.18

45,700

2.54

+0.16

4,325,800

AJI

15.86

+0.16

64,800

RAPID

0.85

+0.14

18,333,300

More gainer Stocks

KLK

21.74

-0.70

1,423,500

PETDAG

20.58

-0.60

430,800

MPI

38.98

-0.42

294,600

HEIM

24.92

-0.42

48,300

NESTLE

129.40

-0.40

23,300

PPB

15.00

-0.32

354,400

UTDPLT

25.46

-0.24

78,200

BKAWAN

20.00

-0.24

9,000

SUNCON-C15

0.165

-0.205

57,000

HLBANK

19.32

-0.20

172,700

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