[PMETAL] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

12-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -15.49%

YoY- 233.52%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	8,837,061	7,836,911	5,279,299	4,166,395	3,499,389	2,856,560	2,265,620	25.45%
YoY %	12.76%	48.45%	26.71%	19.06%	22.50%	26.08%	-	-
Horiz. %	390.05%	345.91%	233.02%	183.90%	154.46%	126.08%	100.00%	-
PBT	842,492	761,710	456,605	290,085	163,409	105,568	114,736	39.39%
YoY %	10.61%	66.82%	57.40%	77.52%	54.79%	-7.99%	-	-
Horiz. %	734.29%	663.88%	397.96%	252.83%	142.42%	92.01%	100.00%	-
Tax	-71,401	-70,925	-78,758	-34,804	-100,678	119,077	-16,604	27.50%
YoY %	-0.67%	9.95%	-126.29%	65.43%	-184.55%	817.16%	-	-
Horiz. %	430.02%	427.16%	474.33%	209.61%	606.35%	-717.16%	100.00%	-
NP	771,091	690,785	377,847	255,281	62,731	224,645	98,132	40.97%
YoY %	11.63%	82.82%	48.01%	306.95%	-72.08%	128.92%	-	-
Horiz. %	785.77%	703.93%	385.04%	260.14%	63.93%	228.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	615,652	553,038	308,939	192,539	57,729	187,344	89,018	38.01%
YoY %	11.32%	79.01%	60.46%	233.52%	-69.19%	110.46%	-	-
Horiz. %	691.60%	621.27%	347.05%	216.29%	64.85%	210.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	9.31%	17.25%	12.00%	61.61%	-112.80%	14.47%	-
YoY %	-9.02%	-46.03%	43.75%	-80.52%	154.62%	-879.54%	-	-
Horiz. %	58.53%	64.34%	119.21%	82.93%	425.78%	-779.54%	100.00%	-
Total Cost	8,065,970	7,146,126	4,901,452	3,911,114	3,436,658	2,631,915	2,167,488	24.47%
YoY %	12.87%	45.80%	25.32%	13.81%	30.58%	21.43%	-	-
Horiz. %	372.13%	329.70%	226.14%	180.44%	158.55%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	1,309,007	1,056,054	17.53%
YoY %	33.13%	-5.32%	6.66%	21.35%	30.39%	23.95%	-	-
Horiz. %	263.72%	198.09%	209.21%	196.13%	161.63%	123.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	228,483	165,257	116,916	97,004	61,760	14,366	8,790	72.06%
YoY %	38.26%	41.35%	20.53%	57.07%	329.90%	63.44%	-	-
Horiz. %	2,599.35%	1,880.06%	1,330.10%	1,103.57%	702.62%	163.44%	100.00%	-
Div Payout %	37.11%	29.88%	37.84%	50.38%	106.98%	7.67%	9.87%	-
YoY %	24.20%	-21.04%	-24.89%	-52.91%	1,294.78%	-22.29%	-	-
Horiz. %	375.99%	302.74%	383.38%	510.44%	1,083.89%	77.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	1,309,007	1,056,054	17.53%
YoY %	33.13%	-5.32%	6.66%	21.35%	30.39%	23.95%	-	-
Horiz. %	263.72%	198.09%	209.21%	196.13%	161.63%	123.95%	100.00%	-
NOSH	3,868,746	3,735,522	1,299,599	1,294,554	518,807	507,367	440,022	43.64%
YoY %	3.57%	187.44%	0.39%	149.53%	2.25%	15.30%	-	-
Horiz. %	879.22%	848.94%	295.35%	294.20%	117.90%	115.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.73%	8.81%	7.16%	6.13%	1.79%	7.86%	4.33%	-
YoY %	-0.91%	23.04%	16.80%	242.46%	-77.23%	81.52%	-	-
Horiz. %	201.62%	203.46%	165.36%	141.57%	41.34%	181.52%	100.00%	-
ROE	22.11%	26.44%	13.98%	9.30%	3.38%	14.31%	8.43%	-
YoY %	-16.38%	89.13%	50.32%	175.15%	-76.38%	69.75%	-	-
Horiz. %	262.28%	313.64%	165.84%	110.32%	40.09%	169.75%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	228.46	209.79	406.23	321.84	674.51	563.02	514.89	-12.66%
YoY %	8.90%	-48.36%	26.22%	-52.29%	19.80%	9.35%	-	-
Horiz. %	44.37%	40.74%	78.90%	62.51%	131.00%	109.35%	100.00%	-
EPS	15.92	14.80	23.77	14.87	11.13	36.92	20.23	-3.91%
YoY %	7.57%	-37.74%	59.85%	33.60%	-69.85%	82.50%	-	-
Horiz. %	78.70%	73.16%	117.50%	73.50%	55.02%	182.50%	100.00%	-
DPS	5.91	4.42	9.00	7.49	12.00	2.83	2.00	19.78%
YoY %	33.71%	-50.89%	20.16%	-37.58%	324.03%	41.50%	-	-
Horiz. %	295.50%	221.00%	450.00%	374.50%	600.00%	141.50%	100.00%	-
NAPS	0.72	0.56	1.70	1.60	3.29	2.58	2.40	-18.17%
YoY %	28.57%	-67.06%	6.25%	-51.37%	27.52%	7.50%	-	-
Horiz. %	30.00%	23.33%	70.83%	66.67%	137.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,554
RPS	107.20	95.06	64.04	50.54	42.45	34.65	27.48	25.45%
YoY %	12.77%	48.44%	26.71%	19.06%	22.51%	26.09%	-	-
Horiz. %	390.10%	345.92%	233.04%	183.92%	154.48%	126.09%	100.00%	-
EPS	7.47	6.71	3.75	2.34	0.70	2.27	1.08	38.01%
YoY %	11.33%	78.93%	60.26%	234.29%	-69.16%	110.19%	-	-
Horiz. %	691.67%	621.30%	347.22%	216.67%	64.81%	210.19%	100.00%	-
DPS	2.77	2.00	1.42	1.18	0.75	0.17	0.11	71.16%
YoY %	38.50%	40.85%	20.34%	57.33%	341.18%	54.55%	-	-
Horiz. %	2,518.18%	1,818.18%	1,290.91%	1,072.73%	681.82%	154.55%	100.00%	-
NAPS	0.3378	0.2538	0.268	0.2513	0.207	0.1588	0.1281	17.53%
YoY %	33.10%	-5.30%	6.65%	21.40%	30.35%	23.97%	-	-
Horiz. %	263.70%	198.13%	209.21%	196.17%	161.59%	123.97%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	4.36	2.68	3.68	2.60	3.93	2.33	1.84	-
P/RPS	1.91	1.28	0.91	0.81	0.58	0.41	0.36	32.04%
YoY %	49.22%	40.66%	12.35%	39.66%	41.46%	13.89%	-	-
Horiz. %	530.56%	355.56%	252.78%	225.00%	161.11%	113.89%	100.00%	-
P/EPS	27.39	18.10	15.48	17.48	35.32	6.31	9.10	20.14%
YoY %	51.33%	16.93%	-11.44%	-50.51%	459.75%	-30.66%	-	-
Horiz. %	300.99%	198.90%	170.11%	192.09%	388.13%	69.34%	100.00%	-
EY	3.65	5.52	6.46	5.72	2.83	15.85	10.99	-16.77%
YoY %	-33.88%	-14.55%	12.94%	102.12%	-82.15%	44.22%	-	-
Horiz. %	33.21%	50.23%	58.78%	52.05%	25.75%	144.22%	100.00%	-
DY	1.35	1.65	2.45	2.88	3.05	1.22	1.09	3.62%
YoY %	-18.18%	-32.65%	-14.93%	-5.57%	150.00%	11.93%	-	-
Horiz. %	123.85%	151.38%	224.77%	264.22%	279.82%	111.93%	100.00%	-
P/NAPS	6.06	4.79	2.16	1.62	1.19	0.90	0.77	41.01%
YoY %	26.51%	121.76%	33.33%	36.13%	32.22%	16.88%	-	-
Horiz. %	787.01%	622.08%	280.52%	210.39%	154.55%	116.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	28/08/13	30/08/12	-
Price	4.79	3.29	4.30	1.85	6.10	2.02	1.70	-
P/RPS	2.10	1.57	1.06	0.57	0.90	0.36	0.33	36.10%
YoY %	33.76%	48.11%	85.96%	-36.67%	150.00%	9.09%	-	-
Horiz. %	636.36%	475.76%	321.21%	172.73%	272.73%	109.09%	100.00%	-
P/EPS	30.09	22.22	18.09	12.44	54.82	5.47	8.40	23.68%
YoY %	35.42%	22.83%	45.42%	-77.31%	902.19%	-34.88%	-	-
Horiz. %	358.21%	264.52%	215.36%	148.10%	652.62%	65.12%	100.00%	-
EY	3.32	4.50	5.53	8.04	1.82	18.28	11.90	-19.15%
YoY %	-26.22%	-18.63%	-31.22%	341.76%	-90.04%	53.61%	-	-
Horiz. %	27.90%	37.82%	46.47%	67.56%	15.29%	153.61%	100.00%	-
DY	1.23	1.34	2.09	4.05	1.97	1.40	1.18	0.69%
YoY %	-8.21%	-35.89%	-48.40%	105.58%	40.71%	18.64%	-	-
Horiz. %	104.24%	113.56%	177.12%	343.22%	166.95%	118.64%	100.00%	-
P/NAPS	6.65	5.88	2.53	1.16	1.85	0.78	0.71	45.16%
YoY %	13.10%	132.41%	118.10%	-37.30%	137.18%	9.86%	-	-
Horiz. %	936.62%	828.17%	356.34%	163.38%	260.56%	109.86%	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