[PMETAL] YoY 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- -15.77%
YoY- 316.98%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,120,377 2,373,867 2,128,612 1,739,188 1,016,321 1,028,700 794,460 17.76%
PBT 168,942 241,157 210,133 152,540 42,292 116,255 48,368 23.16%
Tax -19,248 -32,918 -19,345 -11,698 -12,245 -10,343 -46,501 -13.66%
NP 149,694 208,239 190,788 140,842 30,047 105,912 1,867 107.58%
-
NP to SH 121,506 162,493 154,383 123,042 29,508 82,653 -1,649 -
-
Tax Rate 11.39% 13.65% 9.21% 7.67% 28.95% 8.90% 96.14% -
Total Cost 1,970,683 2,165,628 1,937,824 1,598,346 986,274 922,788 792,593 16.38%
-
Net Worth 3,188,462 2,925,984 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 15.83%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 50,450 78,026 55,935 13,061 19,498 15,813 5,153 46.23%
Div Payout % 41.52% 48.02% 36.23% 10.62% 66.08% 19.13% 0.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,188,462 2,925,984 1,752,657 2,272,750 1,858,873 1,802,763 1,319,199 15.83%
NOSH 4,038,109 3,942,959 3,729,058 1,306,178 1,299,911 527,123 515,312 40.91%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 7.06% 8.77% 8.96% 8.10% 2.96% 10.30% 0.24% -
ROE 3.81% 5.55% 8.81% 5.41% 1.59% 4.58% -0.13% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 52.54 60.85 57.08 133.15 78.18 195.15 154.17 -16.41%
EPS 3.01 4.17 4.14 9.42 2.27 15.68 -0.32 -
DPS 1.25 2.00 1.50 1.00 1.50 3.00 1.00 3.78%
NAPS 0.79 0.75 0.47 1.74 1.43 3.42 2.56 -17.78%
Adjusted Per Share Value based on latest NOSH - 1,306,178
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.72 28.80 25.82 21.10 12.33 12.48 9.64 17.76%
EPS 1.47 1.97 1.87 1.49 0.36 1.00 -0.02 -
DPS 0.61 0.95 0.68 0.16 0.24 0.19 0.06 47.15%
NAPS 0.3868 0.3549 0.2126 0.2757 0.2255 0.2187 0.16 15.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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 9.06 7.99 6.60 3.22 2.63 3.20 1.43 36.01%
P/EPS 158.11 116.68 91.06 45.54 90.75 39.86 -690.63 -
EY 0.63 0.86 1.10 2.20 1.10 2.51 -0.14 -
DY 0.26 0.41 0.40 0.23 0.73 0.48 0.45 -8.73%
P/NAPS 6.03 6.48 8.02 2.47 1.44 1.83 0.86 38.32%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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 9.08 8.05 8.32 3.27 2.70 3.51 1.53 34.53%
P/EPS 158.44 117.64 114.73 46.18 92.95 43.69 -737.50 -
EY 0.63 0.85 0.87 2.17 1.08 2.29 -0.14 -
DY 0.26 0.41 0.32 0.23 0.71 0.44 0.42 -7.67%
P/NAPS 6.04 6.53 10.11 2.50 1.48 2.00 0.92 36.81%

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