[PMETAL] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 22.46%

YoY- 56.57%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	7,320,064	8,685,012	8,501,744	7,736,896	5,159,940	4,223,440	3,588,420	12.60%
YoY %	-15.72%	2.16%	9.89%	49.94%	22.17%	17.70%	-	-
Horiz. %	203.99%	242.03%	236.92%	215.61%	143.79%	117.70%	100.00%	-
PBT	574,464	622,280	840,956	797,320	548,948	280,628	145,556	25.68%
YoY %	-7.68%	-26.00%	5.47%	45.25%	95.61%	92.80%	-	-
Horiz. %	394.67%	427.52%	577.75%	547.78%	377.14%	192.80%	100.00%	-
Tax	-53,444	-48,916	-70,700	-56,672	-56,220	-51,784	-35,824	6.88%
YoY %	-9.26%	30.81%	-24.75%	-0.80%	-8.57%	-44.55%	-	-
Horiz. %	149.18%	136.55%	197.35%	158.20%	156.93%	144.55%	100.00%	-
NP	521,020	573,364	770,256	740,648	492,728	228,844	109,732	29.61%
YoY %	-9.13%	-25.56%	4.00%	50.32%	115.31%	108.55%	-	-
Horiz. %	474.81%	522.51%	701.94%	674.96%	449.03%	208.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	410,260	460,428	601,908	592,196	378,232	172,548	112,124	24.11%
YoY %	-10.90%	-23.51%	1.64%	56.57%	119.20%	53.89%	-	-
Horiz. %	365.90%	410.64%	536.82%	528.16%	337.33%	153.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.30%	7.86%	8.41%	7.11%	10.24%	18.45%	24.61%	-
YoY %	18.32%	-6.54%	18.28%	-30.57%	-44.50%	-25.03%	-	-
Horiz. %	37.79%	31.94%	34.17%	28.89%	41.61%	74.97%	100.00%	-
Total Cost	6,799,044	8,111,648	7,731,488	6,996,248	4,667,212	3,994,596	3,478,688	11.80%
YoY %	-16.18%	4.92%	10.51%	49.90%	16.84%	14.83%	-	-
Horiz. %	195.45%	233.18%	222.25%	201.12%	134.17%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,270,868	3,382,629	3,049,504	2,040,775	2,156,130	1,927,910	1,278,786	16.92%
YoY %	-3.30%	10.92%	49.43%	-5.35%	11.84%	50.76%	-	-
Horiz. %	255.78%	264.52%	238.47%	159.59%	168.61%	150.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	161,524	198,978	231,607	222,630	155,864	144,593	102,302	7.90%
YoY %	-18.82%	-14.09%	4.03%	42.84%	7.79%	41.34%	-	-
Horiz. %	157.89%	194.50%	226.40%	217.62%	152.36%	141.34%	100.00%	-
Div Payout %	39.37%	43.22%	38.48%	37.59%	41.21%	83.80%	91.24%	-
YoY %	-8.91%	12.32%	2.37%	-8.78%	-50.82%	-8.15%	-	-
Horiz. %	43.15%	47.37%	42.17%	41.20%	45.17%	91.85%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	3,270,868	3,382,629	3,049,504	2,040,775	2,156,130	1,927,910	1,278,786	16.92%
YoY %	-3.30%	10.92%	49.43%	-5.35%	11.84%	50.76%	-	-
Horiz. %	255.78%	264.52%	238.47%	159.59%	168.61%	150.76%	100.00%	-
NOSH	4,038,109	4,020,568	3,867,037	3,710,501	1,298,873	1,204,944	511,514	41.06%
YoY %	0.44%	3.97%	4.22%	185.67%	7.80%	135.56%	-	-
Horiz. %	789.44%	786.01%	756.00%	725.40%	253.93%	235.56%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	7.12%	6.60%	9.06%	9.57%	9.55%	5.42%	3.06%	-
YoY %	7.88%	-27.15%	-5.33%	0.21%	76.20%	77.12%	-	-
Horiz. %	232.68%	215.69%	296.08%	312.75%	312.09%	177.12%	100.00%	-
ROE	12.54%	13.61%	19.74%	29.02%	17.54%	8.95%	8.77%	-
YoY %	-7.86%	-31.05%	-31.98%	65.45%	95.98%	2.05%	-	-
Horiz. %	142.99%	155.19%	225.09%	330.90%	200.00%	102.05%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	181.27	218.24	220.24	208.51	397.26	350.51	701.53	-20.17%
YoY %	-16.94%	-0.91%	5.63%	-47.51%	13.34%	-50.04%	-	-
Horiz. %	25.84%	31.11%	31.39%	29.72%	56.63%	49.96%	100.00%	-
EPS	10.16	11.56	15.60	15.96	29.12	14.32	21.92	-12.01%
YoY %	-12.11%	-25.90%	-2.26%	-45.19%	103.35%	-34.67%	-	-
Horiz. %	46.35%	52.74%	71.17%	72.81%	132.85%	65.33%	100.00%	-
DPS	4.00	5.00	6.00	6.00	12.00	12.00	20.00	-23.50%
YoY %	-20.00%	-16.67%	0.00%	-50.00%	0.00%	-40.00%	-	-
Horiz. %	20.00%	25.00%	30.00%	30.00%	60.00%	60.00%	100.00%	-
NAPS	0.81	0.85	0.79	0.55	1.66	1.60	2.50	-17.11%
YoY %	-4.71%	7.59%	43.64%	-66.87%	3.75%	-36.00%	-	-
Horiz. %	32.40%	34.00%	31.60%	22.00%	66.40%	64.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,710,501
RPS	88.79	105.35	103.13	93.85	62.59	51.23	43.53	12.60%
YoY %	-15.72%	2.15%	9.89%	49.94%	22.17%	17.69%	-	-
Horiz. %	203.97%	242.02%	236.92%	215.60%	143.79%	117.69%	100.00%	-
EPS	4.98	5.59	7.30	7.18	4.59	2.09	1.36	24.12%
YoY %	-10.91%	-23.42%	1.67%	56.43%	119.62%	53.68%	-	-
Horiz. %	366.18%	411.03%	536.76%	527.94%	337.50%	153.68%	100.00%	-
DPS	1.96	2.41	2.81	2.70	1.89	1.75	1.24	7.92%
YoY %	-18.67%	-14.23%	4.07%	42.86%	8.00%	41.13%	-	-
Horiz. %	158.06%	194.35%	226.61%	217.74%	152.42%	141.13%	100.00%	-
NAPS	0.3968	0.4103	0.3699	0.2476	0.2615	0.2339	0.1551	16.93%
YoY %	-3.29%	10.92%	49.39%	-5.32%	11.80%	50.81%	-	-
Horiz. %	255.83%	264.54%	238.49%	159.64%	168.60%	150.81%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	3.29	4.51	4.32	2.65	2.65	3.31	2.26	-
P/RPS	1.81	2.07	1.96	1.27	0.67	0.94	0.32	33.44%
YoY %	-12.56%	5.61%	54.33%	89.55%	-28.72%	193.75%	-	-
Horiz. %	565.62%	646.87%	612.50%	396.88%	209.38%	293.75%	100.00%	-
P/EPS	32.38	38.98	27.70	16.60	9.10	23.11	10.31	20.99%
YoY %	-16.93%	40.72%	66.87%	82.42%	-60.62%	124.15%	-	-
Horiz. %	314.06%	378.08%	268.67%	161.01%	88.26%	224.15%	100.00%	-
EY	3.09	2.57	3.61	6.02	10.99	4.33	9.70	-17.34%
YoY %	20.23%	-28.81%	-40.03%	-45.22%	153.81%	-55.36%	-	-
Horiz. %	31.86%	26.49%	37.22%	62.06%	113.30%	44.64%	100.00%	-
DY	1.22	1.11	1.39	2.26	4.53	3.63	8.85	-28.10%
YoY %	9.91%	-20.14%	-38.50%	-50.11%	24.79%	-58.98%	-	-
Horiz. %	13.79%	12.54%	15.71%	25.54%	51.19%	41.02%	100.00%	-
P/NAPS	4.06	5.31	5.47	4.82	1.60	2.07	0.90	28.51%
YoY %	-23.54%	-2.93%	13.49%	201.25%	-22.71%	130.00%	-	-
Horiz. %	451.11%	590.00%	607.78%	535.56%	177.78%	230.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	04/06/20	27/05/19	17/05/18	18/05/17	03/05/16	06/05/15	30/05/14	-
Price	4.30	4.24	4.96	2.74	2.94	2.85	3.55	-
P/RPS	2.37	1.94	2.25	1.31	0.74	0.81	0.51	29.15%
YoY %	22.16%	-13.78%	71.76%	77.03%	-8.64%	58.82%	-	-
Horiz. %	464.71%	380.39%	441.18%	256.86%	145.10%	158.82%	100.00%	-
P/EPS	42.32	36.65	31.81	17.17	10.10	19.90	16.20	17.33%
YoY %	15.47%	15.22%	85.26%	70.00%	-49.25%	22.84%	-	-
Horiz. %	261.23%	226.23%	196.36%	105.99%	62.35%	122.84%	100.00%	-
EY	2.36	2.73	3.14	5.82	9.90	5.02	6.17	-14.78%
YoY %	-13.55%	-13.06%	-46.05%	-41.21%	97.21%	-18.64%	-	-
Horiz. %	38.25%	44.25%	50.89%	94.33%	160.45%	81.36%	100.00%	-
DY	0.93	1.18	1.21	2.19	4.08	4.21	5.63	-25.90%
YoY %	-21.19%	-2.48%	-44.75%	-46.32%	-3.09%	-25.22%	-	-
Horiz. %	16.52%	20.96%	21.49%	38.90%	72.47%	74.78%	100.00%	-
P/NAPS	5.31	4.99	6.28	4.98	1.77	1.78	1.42	24.56%
YoY %	6.41%	-20.54%	26.10%	181.36%	-0.56%	25.35%	-	-
Horiz. %	373.94%	351.41%	442.25%	350.70%	124.65%	125.35%	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