[PMETAL] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

16-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 54.48%

YoY- 490.77%

Quarter Report

PMB-Quarterly results-30 June 2016.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	2,133,602	2,438,840	2,079,030	1,585,758	947,258	1,000,213	795,343	17.86%
YoY %	-12.52%	17.31%	31.11%	67.41%	-5.29%	25.76%	-	-
Horiz. %	268.26%	306.64%	261.40%	199.38%	119.10%	125.76%	100.00%	-
PBT	123,468	221,423	209,371	199,177	42,914	83,584	26,848	28.94%
YoY %	-44.24%	5.76%	5.12%	364.13%	-48.66%	211.32%	-	-
Horiz. %	459.88%	824.73%	779.84%	741.87%	159.84%	311.32%	100.00%	-
Tax	-4,378	-22,358	-18,587	-19,101	-10,369	-9,962	-4,027	1.40%
YoY %	80.42%	-20.29%	2.69%	-84.21%	-4.09%	-147.38%	-	-
Horiz. %	108.72%	555.20%	461.56%	474.32%	257.49%	247.38%	100.00%	-
NP	119,090	199,065	190,784	180,076	32,545	73,622	22,821	31.68%
YoY %	-40.18%	4.34%	5.95%	453.31%	-55.79%	222.61%	-	-
Horiz. %	521.84%	872.29%	836.00%	789.08%	142.61%	322.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,887	160,603	150,168	146,075	24,726	60,026	20,041	31.32%
YoY %	-35.94%	6.95%	2.80%	490.77%	-58.81%	199.52%	-	-
Horiz. %	513.38%	801.37%	749.30%	728.88%	123.38%	299.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.55%	10.10%	8.88%	9.59%	24.16%	11.92%	15.00%	-
YoY %	-64.85%	13.74%	-7.40%	-60.31%	102.68%	-20.53%	-	-
Horiz. %	23.67%	67.33%	59.20%	63.93%	161.07%	79.47%	100.00%	-
Total Cost	2,014,512	2,239,775	1,888,246	1,405,682	914,713	926,591	772,522	17.31%
YoY %	-10.06%	18.62%	34.33%	53.67%	-1.28%	19.94%	-	-
Horiz. %	260.77%	289.93%	244.43%	181.96%	118.41%	119.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	1,309,007	16.41%
YoY %	17.06%	33.13%	-5.32%	6.66%	21.35%	30.39%	-	-
Horiz. %	249.05%	212.76%	159.81%	168.78%	158.23%	130.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	50,309	58,020	56,032	38,987	19,418	25,940	-	-
YoY %	-13.29%	3.55%	43.72%	100.78%	-25.14%	0.00%	-	-
Horiz. %	193.94%	223.67%	216.01%	150.30%	74.86%	100.00%	-	-
Div Payout %	48.90%	36.13%	37.31%	26.69%	78.53%	43.22%	-	-
YoY %	35.34%	-3.16%	39.79%	-66.01%	81.70%	0.00%	-	-
Horiz. %	113.14%	83.60%	86.33%	61.75%	181.70%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	1,309,007	16.41%
YoY %	17.06%	33.13%	-5.32%	6.66%	21.35%	30.39%	-	-
Horiz. %	249.05%	212.76%	159.81%	168.78%	158.23%	130.39%	100.00%	-
NOSH	4,032,431	3,868,746	3,735,522	1,299,599	1,294,554	518,807	507,367	41.24%
YoY %	4.23%	3.57%	187.44%	0.39%	149.53%	2.25%	-	-
Horiz. %	794.78%	762.51%	736.26%	256.15%	255.15%	102.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	5.58%	8.16%	9.18%	11.36%	3.44%	7.36%	2.87%	-
YoY %	-31.62%	-11.11%	-19.19%	230.23%	-53.26%	156.45%	-	-
Horiz. %	194.43%	284.32%	319.86%	395.82%	119.86%	256.45%	100.00%	-
ROE	3.16%	5.77%	7.18%	6.61%	1.19%	3.52%	1.53%	-
YoY %	-45.23%	-19.64%	8.62%	455.46%	-66.19%	130.07%	-	-
Horiz. %	206.54%	377.12%	469.28%	432.03%	77.78%	230.07%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	53.01	63.05	55.66	122.02	73.17	192.79	156.76	-16.52%
YoY %	-15.92%	13.28%	-54.38%	66.76%	-62.05%	22.98%	-	-
Horiz. %	33.82%	40.22%	35.51%	77.84%	46.68%	122.98%	100.00%	-
EPS	2.56	4.15	4.02	11.24	1.91	11.57	3.95	-6.97%
YoY %	-38.31%	3.23%	-64.23%	488.48%	-83.49%	192.91%	-	-
Horiz. %	64.81%	105.06%	101.77%	284.56%	48.35%	292.91%	100.00%	-
DPS	1.25	1.50	1.50	3.00	1.50	5.00	0.00	-
YoY %	-16.67%	0.00%	-50.00%	100.00%	-70.00%	0.00%	-	-
Horiz. %	25.00%	30.00%	30.00%	60.00%	30.00%	100.00%	-	-
NAPS	0.81	0.72	0.56	1.70	1.60	3.29	2.58	-17.55%
YoY %	12.50%	28.57%	-67.06%	6.25%	-51.37%	27.52%	-	-
Horiz. %	31.40%	27.91%	21.71%	65.89%	62.02%	127.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,299,599
RPS	25.88	29.58	25.22	19.24	11.49	12.13	9.65	17.86%
YoY %	-12.51%	17.29%	31.08%	67.45%	-5.28%	25.70%	-	-
Horiz. %	268.19%	306.53%	261.35%	199.38%	119.07%	125.70%	100.00%	-
EPS	1.25	1.95	1.82	1.77	0.30	0.73	0.24	31.64%
YoY %	-35.90%	7.14%	2.82%	490.00%	-58.90%	204.17%	-	-
Horiz. %	520.83%	812.50%	758.33%	737.50%	125.00%	304.17%	100.00%	-
DPS	0.61	0.70	0.68	0.47	0.24	0.31	0.00	-
YoY %	-12.86%	2.94%	44.68%	95.83%	-22.58%	0.00%	-	-
Horiz. %	196.77%	225.81%	219.35%	151.61%	77.42%	100.00%	-	-
NAPS	0.3955	0.3378	0.2538	0.268	0.2513	0.207	0.1588	16.41%
YoY %	17.08%	33.10%	-5.30%	6.65%	21.40%	30.35%	-	-
Horiz. %	249.06%	212.72%	159.82%	168.77%	158.25%	130.35%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	4.40	4.36	2.68	3.68	2.60	3.93	2.33	-
P/RPS	8.30	6.92	4.82	3.02	3.55	2.04	1.49	33.12%
YoY %	19.94%	43.57%	59.60%	-14.93%	74.02%	36.91%	-	-
Horiz. %	557.05%	464.43%	323.49%	202.68%	238.26%	136.91%	100.00%	-
P/EPS	172.12	105.01	66.67	32.74	136.13	33.97	58.99	19.52%
YoY %	63.91%	57.51%	103.63%	-75.95%	300.74%	-42.41%	-	-
Horiz. %	291.78%	178.01%	113.02%	55.50%	230.77%	57.59%	100.00%	-
EY	0.58	0.95	1.50	3.05	0.73	2.94	1.70	-16.40%
YoY %	-38.95%	-36.67%	-50.82%	317.81%	-75.17%	72.94%	-	-
Horiz. %	34.12%	55.88%	88.24%	179.41%	42.94%	172.94%	100.00%	-
DY	0.28	0.34	0.56	0.82	0.58	1.27	0.00	-
YoY %	-17.65%	-39.29%	-31.71%	41.38%	-54.33%	0.00%	-	-
Horiz. %	22.05%	26.77%	44.09%	64.57%	45.67%	100.00%	-	-
P/NAPS	5.43	6.06	4.79	2.16	1.62	1.19	0.90	34.90%
YoY %	-10.40%	26.51%	121.76%	33.33%	36.13%	32.22%	-	-
Horiz. %	603.33%	673.33%	532.22%	240.00%	180.00%	132.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	28/08/13	-
Price	4.81	4.79	3.29	4.30	1.85	6.10	2.02	-
P/RPS	9.07	7.60	5.91	3.52	2.53	3.16	1.29	38.39%
YoY %	19.34%	28.60%	67.90%	39.13%	-19.94%	144.96%	-	-
Horiz. %	703.10%	589.15%	458.14%	272.87%	196.12%	244.96%	100.00%	-
P/EPS	188.16	115.37	81.84	38.26	96.86	52.72	51.14	24.23%
YoY %	63.09%	40.97%	113.90%	-60.50%	83.73%	3.09%	-	-
Horiz. %	367.93%	225.60%	160.03%	74.81%	189.40%	103.09%	100.00%	-
EY	0.53	0.87	1.22	2.61	1.03	1.90	1.96	-19.57%
YoY %	-39.08%	-28.69%	-53.26%	153.40%	-45.79%	-3.06%	-	-
Horiz. %	27.04%	44.39%	62.24%	133.16%	52.55%	96.94%	100.00%	-
DY	0.26	0.31	0.46	0.70	0.81	0.82	0.00	-
YoY %	-16.13%	-32.61%	-34.29%	-13.58%	-1.22%	0.00%	-	-
Horiz. %	31.71%	37.80%	56.10%	85.37%	98.78%	100.00%	-	-
P/NAPS	5.94	6.65	5.88	2.53	1.16	1.85	0.78	40.24%
YoY %	-10.68%	13.10%	132.41%	118.10%	-37.30%	137.18%	-	-
Horiz. %	761.54%	852.56%	753.85%	324.36%	148.72%	237.18%	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