[PMETAL] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.72%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,116,851 2,133,502 2,245,729 2,144,173 1,999,755 1,387,235 1,134,577 10.94%
PBT 208,719 184,716 201,930 200,697 200,469 77,899 60,759 22.81%
Tax -27,878 -18,071 -16,684 -12,023 -26,472 -33,357 -1,146 70.13%
NP 180,841 166,645 185,246 188,674 173,997 44,542 59,613 20.29%
-
NP to SH 142,597 131,526 156,407 150,189 131,779 38,798 42,023 22.56%
-
Tax Rate 13.36% 9.78% 8.26% 5.99% 13.21% 42.82% 1.89% -
Total Cost 1,936,010 1,966,857 2,060,483 1,955,499 1,825,758 1,342,693 1,074,964 10.29%
-
Net Worth 4,078,490 3,553,536 3,237,204 2,227,223 1,647,237 1,946,387 1,460,555 18.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 50,476 50,476 59,217 56,624 40,505 19,463 25,623 11.95%
Div Payout % 35.40% 38.38% 37.86% 37.70% 30.74% 50.17% 60.98% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 4,078,490 3,553,536 3,237,204 2,227,223 1,647,237 1,946,387 1,460,555 18.64%
NOSH 4,038,109 4,038,109 3,950,700 3,832,781 2,700,389 1,297,591 854,126 29.52%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.54% 7.81% 8.25% 8.80% 8.70% 3.21% 5.25% -
ROE 3.50% 3.70% 4.83% 6.74% 8.00% 1.99% 2.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.42 52.83 56.89 56.80 74.05 106.91 132.83 -14.34%
EPS 3.53 3.26 3.96 3.98 4.88 2.99 4.92 -5.37%
DPS 1.25 1.25 1.50 1.50 1.50 1.50 3.00 -13.56%
NAPS 1.01 0.88 0.82 0.59 0.61 1.50 1.71 -8.39%
Adjusted Per Share Value based on latest NOSH - 3,832,781
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.68 25.88 27.24 26.01 24.26 16.83 13.76 10.94%
EPS 1.73 1.60 1.90 1.82 1.60 0.47 0.51 22.55%
DPS 0.61 0.61 0.72 0.69 0.49 0.24 0.31 11.93%
NAPS 0.4947 0.4311 0.3927 0.2702 0.1998 0.2361 0.1772 18.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.39 4.65 4.83 5.39 1.59 2.09 2.59 -
P/RPS 16.00 8.80 8.49 9.49 2.15 1.95 1.95 41.97%
P/EPS 237.59 142.76 121.91 135.48 32.58 69.90 52.64 28.52%
EY 0.42 0.70 0.82 0.74 3.07 1.43 1.90 -22.22%
DY 0.15 0.27 0.31 0.28 0.94 0.72 1.16 -28.86%
P/NAPS 8.31 5.28 5.89 9.14 2.61 1.39 1.51 32.83%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 -
Price 8.95 4.88 4.15 5.78 2.35 2.15 2.93 -
P/RPS 17.07 9.24 7.30 10.18 3.17 2.01 2.21 40.55%
P/EPS 253.45 149.83 104.75 145.28 48.16 71.91 59.55 27.27%
EY 0.39 0.67 0.95 0.69 2.08 1.39 1.68 -21.58%
DY 0.14 0.26 0.36 0.26 0.64 0.70 1.02 -28.15%
P/NAPS 8.86 5.55 5.06 9.80 3.85 1.43 1.71 31.51%

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