[PMETAL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 1.18%

YoY- 24.45%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	7,230,173	8,566,976	9,250,857	8,025,940	6,167,618	4,025,918	3,901,357	10.81%
YoY %	-15.60%	-7.39%	15.26%	30.13%	53.20%	3.19%	-	-
Horiz. %	185.32%	219.59%	237.12%	205.72%	158.09%	103.19%	100.00%	-
PBT	588,597	597,306	897,092	825,112	651,938	207,150	314,970	10.97%
YoY %	-1.46%	-33.42%	8.72%	26.56%	214.72%	-34.23%	-	-
Horiz. %	186.87%	189.64%	284.82%	261.97%	206.98%	65.77%	100.00%	-
Tax	-55,022	-47,806	-97,268	-69,466	-59,805	-47,413	-39,014	5.89%
YoY %	-15.09%	50.85%	-40.02%	-16.15%	-26.14%	-21.53%	-	-
Horiz. %	141.03%	122.54%	249.32%	178.05%	153.29%	121.53%	100.00%	-
NP	533,574	549,500	799,824	755,645	592,133	159,737	275,956	11.60%
YoY %	-2.90%	-31.30%	5.85%	27.61%	270.69%	-42.12%	-	-
Horiz. %	193.35%	199.13%	289.84%	273.83%	214.58%	57.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,473	452,666	631,430	603,466	484,900	129,828	227,613	10.71%
YoY %	-7.33%	-28.31%	4.63%	24.45%	273.49%	-42.96%	-	-
Horiz. %	184.29%	198.88%	277.41%	265.13%	213.04%	57.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.35%	8.00%	10.84%	8.42%	9.17%	22.89%	12.39%	-
YoY %	16.87%	-26.20%	28.74%	-8.18%	-59.94%	84.75%	-	-
Horiz. %	75.46%	64.57%	87.49%	67.96%	74.01%	184.75%	100.00%	-
Total Cost	6,696,598	8,017,476	8,451,033	7,270,294	5,575,485	3,866,181	3,625,401	10.75%
YoY %	-16.47%	-5.13%	16.24%	30.40%	44.21%	6.64%	-	-
Horiz. %	184.71%	221.15%	233.11%	200.54%	153.79%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,755,441	3,188,462	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	13.08%
YoY %	17.78%	8.97%	67.12%	-22.72%	25.13%	0.89%	-	-
Horiz. %	209.25%	177.66%	163.03%	97.55%	126.24%	100.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	161,524	201,801	260,087	223,506	121,528	101,296	90,961	10.03%
YoY %	-19.96%	-22.41%	16.37%	83.91%	19.97%	11.36%	-	-
Horiz. %	177.58%	221.85%	285.93%	245.72%	133.60%	111.36%	100.00%	-
Div Payout %	38.51%	44.58%	41.19%	37.04%	25.06%	78.02%	39.96%	-
YoY %	-13.62%	8.23%	11.20%	47.81%	-67.88%	95.25%	-	-
Horiz. %	96.37%	111.56%	103.08%	92.69%	62.71%	195.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,755,441	3,188,462	2,925,984	1,750,798	2,265,644	1,810,670	1,794,737	13.08%
YoY %	17.78%	8.97%	67.12%	-22.72%	25.13%	0.89%	-	-
Horiz. %	209.25%	177.66%	163.03%	97.55%	126.24%	100.89%	100.00%	-
NOSH	4,038,109	4,038,109	3,942,959	3,725,103	1,302,094	1,266,202	524,777	40.46%
YoY %	0.00%	2.41%	5.85%	186.09%	2.83%	141.28%	-	-
Horiz. %	769.49%	769.49%	751.36%	709.84%	248.12%	241.28%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	7.38%	6.41%	8.65%	9.42%	9.60%	3.97%	7.07%	-
YoY %	15.13%	-25.90%	-8.17%	-1.87%	141.81%	-43.85%	-	-
Horiz. %	104.38%	90.66%	122.35%	133.24%	135.79%	56.15%	100.00%	-
ROE	11.17%	14.20%	21.58%	34.47%	21.40%	7.17%	12.68%	-
YoY %	-21.34%	-34.20%	-37.39%	61.07%	198.47%	-43.45%	-	-
Horiz. %	88.09%	111.99%	170.19%	271.85%	168.77%	56.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	179.05	212.26	237.12	215.46	473.67	317.95	743.43	-21.10%
YoY %	-15.65%	-10.48%	10.05%	-54.51%	48.98%	-57.23%	-	-
Horiz. %	24.08%	28.55%	31.90%	28.98%	63.71%	42.77%	100.00%	-
EPS	10.39	11.28	16.29	16.20	37.24	10.25	43.37	-21.17%
YoY %	-7.89%	-30.76%	0.56%	-56.50%	263.32%	-76.37%	-	-
Horiz. %	23.96%	26.01%	37.56%	37.35%	85.87%	23.63%	100.00%	-
DPS	4.00	5.00	6.67	6.00	9.33	8.00	17.33	-21.66%
YoY %	-20.00%	-25.04%	11.17%	-35.69%	16.62%	-53.84%	-	-
Horiz. %	23.08%	28.85%	38.49%	34.62%	53.84%	46.16%	100.00%	-
NAPS	0.93	0.79	0.75	0.47	1.74	1.43	3.42	-19.49%
YoY %	17.72%	5.33%	59.57%	-72.99%	21.68%	-58.19%	-	-
Horiz. %	27.19%	23.10%	21.93%	13.74%	50.88%	41.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,729,058
RPS	87.75	103.97	112.27	97.41	74.85	48.86	47.35	10.81%
YoY %	-15.60%	-7.39%	15.26%	30.14%	53.19%	3.19%	-	-
Horiz. %	185.32%	219.58%	237.11%	205.72%	158.08%	103.19%	100.00%	-
EPS	5.09	5.49	7.66	7.32	5.88	1.58	2.76	10.72%
YoY %	-7.29%	-28.33%	4.64%	24.49%	272.15%	-42.75%	-	-
Horiz. %	184.42%	198.91%	277.54%	265.22%	213.04%	57.25%	100.00%	-
DPS	1.96	2.45	3.16	2.71	1.47	1.23	1.10	10.09%
YoY %	-20.00%	-22.47%	16.61%	84.35%	19.51%	11.82%	-	-
Horiz. %	178.18%	222.73%	287.27%	246.36%	133.64%	111.82%	100.00%	-
NAPS	0.4558	0.387	0.3551	0.2125	0.275	0.2198	0.2178	13.08%
YoY %	17.78%	8.98%	67.11%	-22.73%	25.11%	0.92%	-	-
Horiz. %	209.27%	177.69%	163.04%	97.57%	126.26%	100.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	5.14	4.76	4.86	3.77	4.29	2.06	6.25	-
P/RPS	2.87	2.24	2.05	1.75	0.91	0.65	0.84	22.70%
YoY %	28.12%	9.27%	17.14%	92.31%	40.00%	-22.62%	-	-
Horiz. %	341.67%	266.67%	244.05%	208.33%	108.33%	77.38%	100.00%	-
P/EPS	49.48	42.44	30.03	23.27	11.52	20.09	14.41	22.80%
YoY %	16.59%	41.33%	29.05%	102.00%	-42.66%	39.42%	-	-
Horiz. %	343.37%	294.52%	208.40%	161.49%	79.94%	139.42%	100.00%	-
EY	2.02	2.36	3.33	4.30	8.68	4.98	6.94	-18.57%
YoY %	-14.41%	-29.13%	-22.56%	-50.46%	74.30%	-28.24%	-	-
Horiz. %	29.11%	34.01%	47.98%	61.96%	125.07%	71.76%	100.00%	-
DY	0.78	1.05	1.37	1.59	2.18	3.88	2.77	-19.02%
YoY %	-25.71%	-23.36%	-13.84%	-27.06%	-43.81%	40.07%	-	-
Horiz. %	28.16%	37.91%	49.46%	57.40%	78.70%	140.07%	100.00%	-
P/NAPS	5.53	6.03	6.48	8.02	2.47	1.44	1.83	20.21%
YoY %	-8.29%	-6.94%	-19.20%	224.70%	71.53%	-21.31%	-	-
Horiz. %	302.19%	329.51%	354.10%	438.25%	134.97%	78.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	28/11/19	22/11/18	21/11/17	28/10/16	26/11/15	30/10/14	-
Price	6.70	4.77	4.90	4.75	4.35	2.11	6.85	-
P/RPS	3.74	2.25	2.07	2.20	0.92	0.66	0.92	26.30%
YoY %	66.22%	8.70%	-5.91%	139.13%	39.39%	-28.26%	-	-
Horiz. %	406.52%	244.57%	225.00%	239.13%	100.00%	71.74%	100.00%	-
P/EPS	64.50	42.53	30.27	29.32	11.68	20.58	15.79	26.40%
YoY %	51.66%	40.50%	3.24%	151.03%	-43.25%	30.34%	-	-
Horiz. %	408.49%	269.35%	191.70%	185.69%	73.97%	130.34%	100.00%	-
EY	1.55	2.35	3.30	3.41	8.56	4.86	6.33	-20.88%
YoY %	-34.04%	-28.79%	-3.23%	-60.16%	76.13%	-23.22%	-	-
Horiz. %	24.49%	37.12%	52.13%	53.87%	135.23%	76.78%	100.00%	-
DY	0.60	1.05	1.36	1.26	2.15	3.79	2.53	-21.30%
YoY %	-42.86%	-22.79%	7.94%	-41.40%	-43.27%	49.80%	-	-
Horiz. %	23.72%	41.50%	53.75%	49.80%	84.98%	149.80%	100.00%	-
P/NAPS	7.20	6.04	6.53	10.11	2.50	1.48	2.00	23.77%
YoY %	19.21%	-7.50%	-35.41%	304.40%	68.92%	-26.00%	-	-
Horiz. %	360.00%	302.00%	326.50%	505.50%	125.00%	74.00%	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

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

266,601,400

REVENUE

0.245

0.00

255,639,000

TOPGLOV

1.15

-0.11

203,522,400

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

151,082,100

CAREPLS

0.34

-0.04

84,004,000

SUPERMX

0.99

-0.09

75,575,700

SINKUNG

0.145

+0.005

58,988,400

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.05

+0.005

51,005,300

More active Stocks

MPI

33.78

+1.26

79,100

F&N

33.46

+0.98

102,000

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

210,200

HEIM

24.68

+0.48

173,000

ALLIANZ

22.10

+0.42

30,100

PANAMY

19.62

+0.36

16,000

KSENG

6.33

+0.35

395,000

PENTA

4.71

+0.26

2,665,100

VSTECS

3.60

+0.25

5,580,000

More gainer Stocks

HARTA

3.42

-0.40

24,350,900

KOSSAN

2.48

-0.26

13,067,400

AJI

16.30

-0.26

90,900

AIRPORT

10.18

-0.22

16,174,400

KOSSAN-C60

0.565

-0.215

315,000

PTT

1.76

-0.17

892,500

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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