[PMETAL] YoY Cumulative 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- 51.13%

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
Cumulative Result
Revenue	6,425,232	6,938,143	6,019,455	4,625,714	3,019,439	2,926,018	2,314,046	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	447,980	672,819	618,834	488,954	155,363	236,228	13,800	78.55%
YoY %	-33.42%	8.72%	26.56%	214.72%	-34.23%	1,611.80%	-	-
Horiz. %	3,246.23%	4,875.50%	4,484.30%	3,543.14%	1,125.82%	1,711.80%	100.00%	-
Tax	-35,855	-72,951	-52,100	-44,854	-35,560	-29,261	37,966	-
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	412,125	599,868	566,734	444,100	119,803	206,967	51,766	41.28%
YoY %	-31.30%	5.85%	27.61%	270.69%	-42.11%	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	339,500	473,573	452,600	363,675	97,371	170,710	43,638	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%	-275.12%	-
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	6,013,107	6,338,275	5,452,721	4,181,614	2,899,636	2,719,051	2,262,280	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	151,351	195,065	167,629	91,146	75,972	68,221	5,086	75.99%
YoY %	-22.41%	16.37%	83.91%	19.97%	11.36%	1,241.35%	-	-
Horiz. %	2,975.84%	3,835.33%	3,295.89%	1,792.10%	1,493.75%	1,341.35%	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	3,725,102	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	10.65%	16.19%	25.85%	16.05%	5.38%	9.51%	3.35%	-
YoY %	-34.22%	-37.37%	61.06%	198.33%	-43.43%	183.88%	-	-
Horiz. %	317.91%	483.28%	771.64%	479.10%	160.60%	283.88%	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	159.20	177.84	161.59	355.25	238.46	557.57	454.98	-16.04%
YoY %	-10.48%	10.06%	-54.51%	48.98%	-57.23%	22.55%	-	-
Horiz. %	34.99%	39.09%	35.52%	78.08%	52.41%	122.55%	100.00%	-
EPS	8.46	12.22	12.15	27.93	7.69	32.53	8.58	-0.23%
YoY %	-30.77%	0.58%	-56.50%	263.20%	-76.36%	279.14%	-	-
Horiz. %	98.60%	142.42%	141.61%	325.52%	89.63%	379.14%	100.00%	-
DPS	3.75	5.00	4.50	7.00	6.00	13.00	1.00	24.63%
YoY %	-25.00%	11.11%	-35.71%	16.67%	-53.85%	1,200.00%	-	-
Horiz. %	375.00%	500.00%	450.00%	700.00%	600.00%	1,300.00%	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	77.94	84.16	73.02	56.11	36.63	35.49	28.07	18.54%
YoY %	-7.39%	15.26%	30.14%	53.18%	3.21%	26.43%	-	-
Horiz. %	277.66%	299.82%	260.14%	199.89%	130.50%	126.43%	100.00%	-
EPS	4.12	5.74	5.49	4.41	1.18	2.07	0.53	40.72%
YoY %	-28.22%	4.55%	24.49%	273.73%	-43.00%	290.57%	-	-
Horiz. %	777.36%	1,083.02%	1,035.85%	832.08%	222.64%	390.57%	100.00%	-
DPS	1.84	2.37	2.03	1.11	0.92	0.83	0.06	76.87%
YoY %	-22.36%	16.75%	82.88%	20.65%	10.84%	1,283.33%	-	-
Horiz. %	3,066.67%	3,950.00%	3,383.33%	1,850.00%	1,533.33%	1,383.33%	100.00%	-
NAPS	0.3868	0.3549	0.2124	0.2748	0.2196	0.2177	0.1579	16.09%
YoY %	8.99%	67.09%	-22.71%	25.14%	0.87%	37.87%	-	-
Horiz. %	244.97%	224.76%	134.52%	174.03%	139.08%	137.87%	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	2.99	2.73	2.33	1.21	0.86	1.12	0.49	35.16%
YoY %	9.52%	17.17%	92.56%	40.70%	-23.21%	128.57%	-	-
Horiz. %	610.20%	557.14%	475.51%	246.94%	175.51%	228.57%	100.00%	-
P/EPS	56.59	40.04	31.03	15.36	26.79	19.21	25.76	14.00%
YoY %	41.33%	29.04%	102.02%	-42.67%	39.46%	-25.43%	-	-
Horiz. %	219.68%	155.43%	120.46%	59.63%	104.00%	74.57%	100.00%	-
EY	1.77	2.50	3.22	6.51	3.73	5.20	3.88	-12.25%
YoY %	-29.20%	-22.36%	-50.54%	74.53%	-28.27%	34.02%	-	-
Horiz. %	45.62%	64.43%	82.99%	167.78%	96.13%	134.02%	100.00%	-
DY	0.79	1.03	1.19	1.63	2.91	2.08	0.45	9.82%
YoY %	-23.30%	-13.45%	-26.99%	-43.99%	39.90%	362.22%	-	-
Horiz. %	175.56%	228.89%	264.44%	362.22%	646.67%	462.22%	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	3.00	2.76	2.94	1.22	0.88	1.23	0.52	33.90%
YoY %	8.70%	-6.12%	140.98%	38.64%	-28.46%	136.54%	-	-
Horiz. %	576.92%	530.77%	565.38%	234.62%	169.23%	236.54%	100.00%	-
P/EPS	56.71	40.37	39.09	15.57	27.44	21.06	27.51	12.80%
YoY %	40.48%	3.27%	151.06%	-43.26%	30.29%	-23.45%	-	-
Horiz. %	206.14%	146.75%	142.09%	56.60%	99.75%	76.55%	100.00%	-
EY	1.76	2.48	2.56	6.42	3.64	4.75	3.64	-11.40%
YoY %	-29.03%	-3.12%	-60.12%	76.37%	-23.37%	30.49%	-	-
Horiz. %	48.35%	68.13%	70.33%	176.37%	100.00%	130.49%	100.00%	-
DY	0.79	1.02	0.95	1.61	2.84	1.90	0.42	11.09%
YoY %	-22.55%	7.37%	-40.99%	-43.31%	49.47%	352.38%	-	-
Horiz. %	188.10%	242.86%	226.19%	383.33%	676.19%	452.38%	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

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