[PMETAL] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

28-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 0.76%

YoY- 273.49%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	8,566,976	9,250,857	8,025,940	6,167,618	4,025,918	3,901,357	3,085,394	18.54%
YoY %	-7.39%	15.26%	30.13%	53.20%	3.19%	26.45%	-	-
Horiz. %	277.66%	299.83%	260.13%	199.90%	130.48%	126.45%	100.00%	-
PBT	597,306	897,092	825,112	651,938	207,150	314,970	18,400	78.55%
YoY %	-33.42%	8.72%	26.56%	214.72%	-34.23%	1,611.79%	-	-
Horiz. %	3,246.23%	4,875.50%	4,484.30%	3,543.14%	1,125.82%	1,711.79%	100.00%	-
Tax	-47,806	-97,268	-69,466	-59,805	-47,413	-39,014	50,621	-
YoY %	50.85%	-40.02%	-16.15%	-26.14%	-21.53%	-177.07%	-	-
Horiz. %	-94.44%	-192.15%	-137.23%	-118.14%	-93.66%	-77.07%	100.00%	-
NP	549,500	799,824	755,645	592,133	159,737	275,956	69,021	41.28%
YoY %	-31.30%	5.85%	27.61%	270.69%	-42.12%	299.81%	-	-
Horiz. %	796.13%	1,158.81%	1,094.80%	857.90%	231.43%	399.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	452,666	631,430	603,466	484,900	129,828	227,613	58,184	40.74%
YoY %	-28.31%	4.63%	24.45%	273.49%	-42.96%	291.20%	-	-
Horiz. %	777.99%	1,085.23%	1,037.17%	833.39%	223.13%	391.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.00%	10.84%	8.42%	9.17%	22.89%	12.39%	-275.11%	-
YoY %	-26.20%	28.74%	-8.18%	-59.94%	84.75%	104.50%	-	-
Horiz. %	-2.91%	-3.94%	-3.06%	-3.33%	-8.32%	-4.50%	100.00%	-
Total Cost	8,017,476	8,451,033	7,270,294	5,575,485	3,866,181	3,625,401	3,016,373	17.68%
YoY %	-5.13%	16.24%	30.40%	44.21%	6.64%	20.19%	-	-
Horiz. %	265.80%	280.17%	241.03%	184.84%	128.17%	120.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,188,462	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	16.09%
YoY %	8.97%	67.12%	-22.72%	25.13%	0.89%	37.84%	-	-
Horiz. %	244.89%	224.73%	134.47%	174.01%	139.07%	137.84%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	201,801	260,087	223,506	121,528	101,296	90,961	6,781	75.99%
YoY %	-22.41%	16.37%	83.91%	19.97%	11.36%	1,241.41%	-	-
Horiz. %	2,975.98%	3,835.53%	3,296.06%	1,792.18%	1,493.82%	1,341.41%	100.00%	-
Div Payout %	44.58%	41.19%	37.04%	25.06%	78.02%	39.96%	11.66%	-
YoY %	8.23%	11.20%	47.81%	-67.88%	95.25%	242.71%	-	-
Horiz. %	382.33%	353.26%	317.67%	214.92%	669.13%	342.71%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	3,188,462	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	1,302,019	16.09%
YoY %	8.97%	67.12%	-22.72%	25.13%	0.89%	37.84%	-	-
Horiz. %	244.89%	224.73%	134.47%	174.01%	139.07%	137.84%	100.00%	-
NOSH	4,038,109	3,942,959	3,725,103	1,302,094	1,266,202	524,777	508,601	41.22%
YoY %	2.41%	5.85%	186.09%	2.83%	141.28%	3.18%	-	-
Horiz. %	793.96%	775.26%	732.42%	256.01%	248.96%	103.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	6.41%	8.65%	9.42%	9.60%	3.97%	7.07%	2.24%	-
YoY %	-25.90%	-8.17%	-1.87%	141.81%	-43.85%	215.62%	-	-
Horiz. %	286.16%	386.16%	420.54%	428.57%	177.23%	315.62%	100.00%	-
ROE	14.20%	21.58%	34.47%	21.40%	7.17%	12.68%	4.47%	-
YoY %	-34.20%	-37.39%	61.07%	198.47%	-43.45%	183.67%	-	-
Horiz. %	317.67%	482.77%	771.14%	478.75%	160.40%	283.67%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	212.26	237.12	215.46	473.67	317.95	743.43	606.64	-16.04%
YoY %	-10.48%	10.05%	-54.51%	48.98%	-57.23%	22.55%	-	-
Horiz. %	34.99%	39.09%	35.52%	78.08%	52.41%	122.55%	100.00%	-
EPS	11.28	16.29	16.20	37.24	10.25	43.37	11.44	-0.23%
YoY %	-30.76%	0.56%	-56.50%	263.32%	-76.37%	279.11%	-	-
Horiz. %	98.60%	142.40%	141.61%	325.52%	89.60%	379.11%	100.00%	-
DPS	5.00	6.67	6.00	9.33	8.00	17.33	1.33	24.68%
YoY %	-25.04%	11.17%	-35.69%	16.62%	-53.84%	1,203.01%	-	-
Horiz. %	375.94%	501.50%	451.13%	701.50%	601.50%	1,303.01%	100.00%	-
NAPS	0.79	0.75	0.47	1.74	1.43	3.42	2.56	-17.78%
YoY %	5.33%	59.57%	-72.99%	21.68%	-58.19%	33.59%	-	-
Horiz. %	30.86%	29.30%	18.36%	67.97%	55.86%	133.59%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,306,178
RPS	103.97	112.27	97.41	74.85	48.86	47.35	37.45	18.54%
YoY %	-7.39%	15.26%	30.14%	53.19%	3.19%	26.44%	-	-
Horiz. %	277.62%	299.79%	260.11%	199.87%	130.47%	126.44%	100.00%	-
EPS	5.49	7.66	7.32	5.88	1.58	2.76	0.71	40.59%
YoY %	-28.33%	4.64%	24.49%	272.15%	-42.75%	288.73%	-	-
Horiz. %	773.24%	1,078.87%	1,030.99%	828.17%	222.54%	388.73%	100.00%	-
DPS	2.45	3.16	2.71	1.47	1.23	1.10	0.08	76.83%
YoY %	-22.47%	16.61%	84.35%	19.51%	11.82%	1,275.00%	-	-
Horiz. %	3,062.50%	3,950.00%	3,387.50%	1,837.50%	1,537.50%	1,375.00%	100.00%	-
NAPS	0.387	0.3551	0.2125	0.275	0.2198	0.2178	0.158	16.09%
YoY %	8.98%	67.11%	-22.73%	25.11%	0.92%	37.85%	-	-
Horiz. %	244.94%	224.75%	134.49%	174.05%	139.11%	137.85%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	4.76	4.86	3.77	4.29	2.06	6.25	2.21	-
P/RPS	2.24	2.05	1.75	0.91	0.65	0.84	0.36	35.60%
YoY %	9.27%	17.14%	92.31%	40.00%	-22.62%	133.33%	-	-
Horiz. %	622.22%	569.44%	486.11%	252.78%	180.56%	233.33%	100.00%	-
P/EPS	42.44	30.03	23.27	11.52	20.09	14.41	19.32	14.00%
YoY %	41.33%	29.05%	102.00%	-42.66%	39.42%	-25.41%	-	-
Horiz. %	219.67%	155.43%	120.45%	59.63%	103.99%	74.59%	100.00%	-
EY	2.36	3.33	4.30	8.68	4.98	6.94	5.18	-12.27%
YoY %	-29.13%	-22.56%	-50.46%	74.30%	-28.24%	33.98%	-	-
Horiz. %	45.56%	64.29%	83.01%	167.57%	96.14%	133.98%	100.00%	-
DY	1.05	1.37	1.59	2.18	3.88	2.77	0.60	9.77%
YoY %	-23.36%	-13.84%	-27.06%	-43.81%	40.07%	361.67%	-	-
Horiz. %	175.00%	228.33%	265.00%	363.33%	646.67%	461.67%	100.00%	-
P/NAPS	6.03	6.48	8.02	2.47	1.44	1.83	0.86	38.32%
YoY %	-6.94%	-19.20%	224.70%	71.53%	-21.31%	112.79%	-	-
Horiz. %	701.16%	753.49%	932.56%	287.21%	167.44%	212.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	22/11/18	21/11/17	28/10/16	26/11/15	30/10/14	18/11/13	-
Price	4.77	4.90	4.75	4.35	2.11	6.85	2.36	-
P/RPS	2.25	2.07	2.20	0.92	0.66	0.92	0.39	33.90%
YoY %	8.70%	-5.91%	139.13%	39.39%	-28.26%	135.90%	-	-
Horiz. %	576.92%	530.77%	564.10%	235.90%	169.23%	235.90%	100.00%	-
P/EPS	42.53	30.27	29.32	11.68	20.58	15.79	20.63	12.80%
YoY %	40.50%	3.24%	151.03%	-43.25%	30.34%	-23.46%	-	-
Horiz. %	206.16%	146.73%	142.12%	56.62%	99.76%	76.54%	100.00%	-
EY	2.35	3.30	3.41	8.56	4.86	6.33	4.85	-11.37%
YoY %	-28.79%	-3.23%	-60.16%	76.13%	-23.22%	30.52%	-	-
Horiz. %	48.45%	68.04%	70.31%	176.49%	100.21%	130.52%	100.00%	-
DY	1.05	1.36	1.26	2.15	3.79	2.53	0.56	11.03%
YoY %	-22.79%	7.94%	-41.40%	-43.27%	49.80%	351.79%	-	-
Horiz. %	187.50%	242.86%	225.00%	383.93%	676.79%	451.79%	100.00%	-
P/NAPS	6.04	6.53	10.11	2.50	1.48	2.00	0.92	36.81%
YoY %	-7.50%	-35.41%	304.40%	68.92%	-26.00%	117.39%	-	-
Horiz. %	656.52%	709.78%	1,098.91%	271.74%	160.87%	217.39%	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

2024-05-20 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-20 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-20 16:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-20 15:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 15:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

280

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

NOTION

NOTION VTEC BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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