[PMETAL] YoY TTM 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- 30.28%
YoY- 188.73%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 8,670,961 9,082,316 8,228,972 6,002,166 4,154,016 3,733,629 3,041,885 19.06%
PBT 649,910 873,516 819,303 566,853 216,122 231,296 133,447 30.17%
Tax -52,539 -84,974 -78,572 -78,211 -36,706 -64,520 -75,079 -5.77%
NP 597,371 788,542 740,731 488,642 179,416 166,776 58,368 47.32%
-
NP to SH 495,907 623,762 584,379 402,473 139,394 142,031 49,602 46.74%
-
Tax Rate 8.08% 9.73% 9.59% 13.80% 16.98% 27.89% 56.26% -
Total Cost 8,073,590 8,293,774 7,488,241 5,513,524 3,974,600 3,566,853 2,983,517 18.03%
-
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 209,721 250,573 208,132 110,479 100,689 72,421 15,060 55.07%
Div Payout % 42.29% 40.17% 35.62% 27.45% 72.23% 50.99% 30.36% -
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 6.89% 8.68% 9.00% 8.14% 4.32% 4.47% 1.92% -
ROE 15.55% 21.32% 33.34% 17.71% 7.50% 7.88% 3.76% -
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 214.84 232.80 220.67 459.52 319.56 708.30 590.30 -15.49%
EPS 12.29 15.99 15.67 30.81 10.72 26.94 9.63 4.14%
DPS 5.20 6.42 5.58 8.50 7.75 13.74 2.92 10.09%
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 105.23 110.23 99.87 72.85 50.42 45.31 36.92 19.06%
EPS 6.02 7.57 7.09 4.88 1.69 1.72 0.60 46.83%
DPS 2.55 3.04 2.53 1.34 1.22 0.88 0.18 55.52%
NAPS 0.387 0.3551 0.2127 0.2758 0.2256 0.2188 0.1601 15.83%
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 2.22 2.09 1.71 0.93 0.64 0.88 0.37 34.78%
P/EPS 38.74 30.40 24.06 13.92 19.21 23.20 22.96 9.10%
EY 2.58 3.29 4.16 7.18 5.21 4.31 4.36 -8.36%
DY 1.09 1.32 1.48 1.98 3.76 2.20 1.32 -3.13%
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 2.22 2.10 2.15 0.95 0.66 0.97 0.40 33.04%
P/EPS 38.82 30.65 30.31 14.12 19.68 25.42 24.52 7.95%
EY 2.58 3.26 3.30 7.08 5.08 3.93 4.08 -7.35%
DY 1.09 1.31 1.18 1.95 3.67 2.01 1.24 -2.12%
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