[PMETAL] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	7,814,446	8,924,451	8,837,061	7,836,911	5,279,299	4,166,395	3,499,389	14.31%
YoY %	-12.44%	0.99%	12.76%	48.45%	26.71%	19.06%	-	-
Horiz. %	223.31%	255.03%	252.53%	223.95%	150.86%	119.06%	100.00%	-
PBT	622,190	722,125	842,492	761,710	456,605	290,085	163,409	24.93%
YoY %	-13.84%	-14.29%	10.61%	66.82%	57.40%	77.52%	-	-
Horiz. %	380.76%	441.91%	515.57%	466.14%	279.42%	177.52%	100.00%	-
Tax	-59,318	-66,209	-71,401	-70,925	-78,758	-34,804	-100,678	-8.43%
YoY %	10.41%	7.27%	-0.67%	9.95%	-126.29%	65.43%	-	-
Horiz. %	58.92%	65.76%	70.92%	70.45%	78.23%	34.57%	100.00%	-
NP	562,872	655,916	771,091	690,785	377,847	255,281	62,731	44.10%
YoY %	-14.19%	-14.94%	11.63%	82.82%	48.01%	306.95%	-	-
Horiz. %	897.28%	1,045.60%	1,229.20%	1,101.19%	602.33%	406.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	445,662	536,894	615,652	553,038	308,939	192,539	57,729	40.54%
YoY %	-16.99%	-12.79%	11.32%	79.01%	60.46%	233.52%	-	-
Horiz. %	771.99%	930.02%	1,066.45%	957.99%	535.15%	333.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.53%	9.17%	8.47%	9.31%	17.25%	12.00%	61.61%	-
YoY %	3.93%	8.26%	-9.02%	-46.03%	43.75%	-80.52%	-	-
Horiz. %	15.47%	14.88%	13.75%	15.11%	28.00%	19.48%	100.00%	-
Total Cost	7,251,574	8,268,535	8,065,970	7,146,126	4,901,452	3,911,114	3,436,658	13.24%
YoY %	-12.30%	2.51%	12.87%	45.80%	25.32%	13.81%	-	-
Horiz. %	211.01%	240.60%	234.70%	207.94%	142.62%	113.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	12.11%
YoY %	4.05%	17.06%	33.13%	-5.32%	6.66%	21.35%	-	-
Horiz. %	198.73%	191.00%	163.16%	122.56%	129.44%	121.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	181,688	237,297	228,483	165,257	116,916	97,004	61,760	19.68%
YoY %	-23.43%	3.86%	38.26%	41.35%	20.53%	57.07%	-	-
Horiz. %	294.18%	384.22%	369.95%	267.58%	189.31%	157.07%	100.00%	-
Div Payout %	40.77%	44.20%	37.11%	29.88%	37.84%	50.38%	106.98%	-
YoY %	-7.76%	19.11%	24.20%	-21.04%	-24.89%	-52.91%	-	-
Horiz. %	38.11%	41.32%	34.69%	27.93%	35.37%	47.09%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	1,706,875	12.11%
YoY %	4.05%	17.06%	33.13%	-5.32%	6.66%	21.35%	-	-
Horiz. %	198.73%	191.00%	163.16%	122.56%	129.44%	121.35%	100.00%	-
NOSH	4,038,109	4,032,431	3,868,746	3,735,522	1,299,599	1,294,554	518,807	40.73%
YoY %	0.14%	4.23%	3.57%	187.44%	0.39%	149.53%	-	-
Horiz. %	778.35%	777.25%	745.70%	720.02%	250.50%	249.53%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	7.20%	7.35%	8.73%	8.81%	7.16%	6.13%	1.79%	-
YoY %	-2.04%	-15.81%	-0.91%	23.04%	16.80%	242.46%	-	-
Horiz. %	402.23%	410.61%	487.71%	492.18%	400.00%	342.46%	100.00%	-
ROE	13.14%	16.47%	22.11%	26.44%	13.98%	9.30%	3.38%	-
YoY %	-20.22%	-25.51%	-16.38%	89.13%	50.32%	175.15%	-	-
Horiz. %	388.76%	487.28%	654.14%	782.25%	413.61%	275.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	193.52	221.74	228.46	209.79	406.23	321.84	674.51	-18.77%
YoY %	-12.73%	-2.94%	8.90%	-48.36%	26.22%	-52.29%	-	-
Horiz. %	28.69%	32.87%	33.87%	31.10%	60.23%	47.71%	100.00%	-
EPS	11.04	13.34	15.92	14.80	23.77	14.87	11.13	-0.13%
YoY %	-17.24%	-16.21%	7.57%	-37.74%	59.85%	33.60%	-	-
Horiz. %	99.19%	119.86%	143.04%	132.97%	213.57%	133.60%	100.00%	-
DPS	4.50	5.90	5.91	4.42	9.00	7.49	12.00	-15.06%
YoY %	-23.73%	-0.17%	33.71%	-50.89%	20.16%	-37.58%	-	-
Horiz. %	37.50%	49.17%	49.25%	36.83%	75.00%	62.42%	100.00%	-
NAPS	0.84	0.81	0.72	0.56	1.70	1.60	3.29	-20.33%
YoY %	3.70%	12.50%	28.57%	-67.06%	6.25%	-51.37%	-	-
Horiz. %	25.53%	24.62%	21.88%	17.02%	51.67%	48.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,735,522
RPS	94.84	108.31	107.25	95.11	64.07	50.57	42.47	14.31%
YoY %	-12.44%	0.99%	12.76%	48.45%	26.70%	19.07%	-	-
Horiz. %	223.31%	255.03%	252.53%	223.95%	150.86%	119.07%	100.00%	-
EPS	5.41	6.52	7.47	6.71	3.75	2.34	0.70	40.56%
YoY %	-17.02%	-12.72%	11.33%	78.93%	60.26%	234.29%	-	-
Horiz. %	772.86%	931.43%	1,067.14%	958.57%	535.71%	334.29%	100.00%	-
DPS	2.21	2.88	2.77	2.01	1.42	1.18	0.75	19.71%
YoY %	-23.26%	3.97%	37.81%	41.55%	20.34%	57.33%	-	-
Horiz. %	294.67%	384.00%	369.33%	268.00%	189.33%	157.33%	100.00%	-
NAPS	0.4117	0.3957	0.338	0.2539	0.2681	0.2514	0.2072	12.11%
YoY %	4.04%	17.07%	33.12%	-5.30%	6.64%	21.33%	-	-
Horiz. %	198.70%	190.97%	163.13%	122.54%	129.39%	121.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	4.53	4.40	4.36	2.68	3.68	2.60	3.93	-
P/RPS	2.34	1.98	1.91	1.28	0.91	0.81	0.58	26.14%
YoY %	18.18%	3.66%	49.22%	40.66%	12.35%	39.66%	-	-
Horiz. %	403.45%	341.38%	329.31%	220.69%	156.90%	139.66%	100.00%	-
P/EPS	41.05	32.98	27.39	18.10	15.48	17.48	35.32	2.53%
YoY %	24.47%	20.41%	51.33%	16.93%	-11.44%	-50.51%	-	-
Horiz. %	116.22%	93.37%	77.55%	51.25%	43.83%	49.49%	100.00%	-
EY	2.44	3.03	3.65	5.52	6.46	5.72	2.83	-2.43%
YoY %	-19.47%	-16.99%	-33.88%	-14.55%	12.94%	102.12%	-	-
Horiz. %	86.22%	107.07%	128.98%	195.05%	228.27%	202.12%	100.00%	-
DY	0.99	1.34	1.35	1.65	2.45	2.88	3.05	-17.08%
YoY %	-26.12%	-0.74%	-18.18%	-32.65%	-14.93%	-5.57%	-	-
Horiz. %	32.46%	43.93%	44.26%	54.10%	80.33%	94.43%	100.00%	-
P/NAPS	5.39	5.43	6.06	4.79	2.16	1.62	1.19	28.59%
YoY %	-0.74%	-10.40%	26.51%	121.76%	33.33%	36.13%	-	-
Horiz. %	452.94%	456.30%	509.24%	402.52%	181.51%	136.13%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	-
Price	4.98	4.81	4.79	3.29	4.30	1.85	6.10	-
P/RPS	2.57	2.17	2.10	1.57	1.06	0.57	0.90	19.09%
YoY %	18.43%	3.33%	33.76%	48.11%	85.96%	-36.67%	-	-
Horiz. %	285.56%	241.11%	233.33%	174.44%	117.78%	63.33%	100.00%	-
P/EPS	45.12	36.06	30.09	22.22	18.09	12.44	54.82	-3.19%
YoY %	25.12%	19.84%	35.42%	22.83%	45.42%	-77.31%	-	-
Horiz. %	82.31%	65.78%	54.89%	40.53%	33.00%	22.69%	100.00%	-
EY	2.22	2.77	3.32	4.50	5.53	8.04	1.82	3.36%
YoY %	-19.86%	-16.57%	-26.22%	-18.63%	-31.22%	341.76%	-	-
Horiz. %	121.98%	152.20%	182.42%	247.25%	303.85%	441.76%	100.00%	-
DY	0.90	1.23	1.23	1.34	2.09	4.05	1.97	-12.22%
YoY %	-26.83%	0.00%	-8.21%	-35.89%	-48.40%	105.58%	-	-
Horiz. %	45.69%	62.44%	62.44%	68.02%	106.09%	205.58%	100.00%	-
P/NAPS	5.93	5.94	6.65	5.88	2.53	1.16	1.85	21.40%
YoY %	-0.17%	-10.68%	13.10%	132.41%	118.10%	-37.30%	-	-
Horiz. %	320.54%	321.08%	359.46%	317.84%	136.76%	62.70%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:50:00

EMA 5

5 Mins

BUY

2024-05-16 16:35:00

EMA 5

5 Mins

SELL

2024-05-16 16:25:00

EMA 5

5 Mins

BUY

2024-05-16 16:25:00

ADX

5 Mins

SELL

2024-05-16 16:20:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

711

HLIND

HONG LEONG INDUSTRIES BHD

466

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

422

HARTA

HARTALEGA HOLDINGS BHD

379

MYEG

MY E.G. SERVICES BHD

357

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

NOTION

NOTION VTEC BHD

310

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More