[PMETAL] YoY Cumulative 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- -69.38%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,830,016 2,171,253 2,125,436 1,934,224 1,289,985 1,055,860 897,105 12.60%
PBT 143,616 155,570 210,239 199,330 137,237 70,157 36,389 25.68%
Tax -13,361 -12,229 -17,675 -14,168 -14,055 -12,946 -8,956 6.88%
NP 130,255 143,341 192,564 185,162 123,182 57,211 27,433 29.61%
-
NP to SH 102,565 115,107 150,477 148,049 94,558 43,137 28,031 24.11%
-
Tax Rate 9.30% 7.86% 8.41% 7.11% 10.24% 18.45% 24.61% -
Total Cost 1,699,761 2,027,912 1,932,872 1,749,062 1,166,803 998,649 869,672 11.80%
-
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%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 40,381 49,744 57,901 55,657 38,966 36,148 25,575 7.90%
Div Payout % 39.37% 43.22% 38.48% 37.59% 41.21% 83.80% 91.24% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
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%
NOSH 4,038,109 4,020,568 3,867,037 3,710,501 1,298,873 1,204,944 511,514 41.06%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.12% 6.60% 9.06% 9.57% 9.55% 5.42% 3.06% -
ROE 3.14% 3.40% 4.93% 7.25% 4.39% 2.24% 2.19% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 45.32 54.56 55.06 52.13 99.32 87.63 175.38 -20.17%
EPS 2.54 2.89 3.90 3.99 7.28 3.58 5.48 -12.01%
DPS 1.00 1.25 1.50 1.50 3.00 3.00 5.00 -23.50%
NAPS 0.81 0.85 0.79 0.55 1.66 1.60 2.50 -17.11%
Adjusted Per Share Value based on latest NOSH - 3,710,501
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.21 26.35 25.80 23.47 15.66 12.81 10.89 12.60%
EPS 1.24 1.40 1.83 1.80 1.15 0.52 0.34 24.04%
DPS 0.49 0.60 0.70 0.68 0.47 0.44 0.31 7.92%
NAPS 0.397 0.4105 0.3701 0.2477 0.2617 0.234 0.1552 16.92%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
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 7.26 8.27 7.85 5.08 2.67 3.78 1.29 33.33%
P/EPS 129.53 155.92 110.82 66.42 36.40 92.46 41.24 20.99%
EY 0.77 0.64 0.90 1.51 2.75 1.08 2.42 -17.36%
DY 0.30 0.28 0.35 0.57 1.13 0.91 2.21 -28.28%
P/NAPS 4.06 5.31 5.47 4.82 1.60 2.07 0.90 28.51%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
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 9.49 7.77 9.01 5.26 2.96 3.25 2.02 29.38%
P/EPS 169.30 146.59 127.24 68.67 40.38 79.61 64.78 17.34%
EY 0.59 0.68 0.79 1.46 2.48 1.26 1.54 -14.76%
DY 0.23 0.29 0.30 0.55 1.02 1.05 1.41 -26.06%
P/NAPS 5.31 4.99 6.28 4.98 1.77 1.78 1.42 24.56%

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
Post a Comment