[PMETAL] YoY TTM Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	9,745,221	7,556,132	8,670,961	9,082,316	8,228,972	6,002,166	4,154,016	15.25%
YoY %	28.97%	-12.86%	-4.53%	10.37%	37.10%	44.49%	-	-
Horiz. %	234.60%	181.90%	208.74%	218.64%	198.10%	144.49%	100.00%	-
PBT	1,267,762	626,164	649,910	873,516	819,303	566,853	216,122	34.25%
YoY %	102.46%	-3.65%	-25.60%	6.62%	44.54%	162.28%	-	-
Horiz. %	586.60%	289.73%	300.71%	404.18%	379.09%	262.28%	100.00%	-
Tax	-120,015	-59,338	-52,539	-84,974	-78,572	-78,211	-36,706	21.80%
YoY %	-102.26%	-12.94%	38.17%	-8.15%	-0.46%	-113.07%	-	-
Horiz. %	326.96%	161.66%	143.13%	231.50%	214.06%	213.07%	100.00%	-
NP	1,147,747	566,826	597,371	788,542	740,731	488,642	179,416	36.20%
YoY %	102.49%	-5.11%	-24.24%	6.45%	51.59%	172.35%	-	-
Horiz. %	639.71%	315.93%	332.95%	439.50%	412.86%	272.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	887,229	446,131	495,907	623,762	584,379	402,473	139,394	36.09%
YoY %	98.87%	-10.04%	-20.50%	6.74%	45.20%	188.73%	-	-
Horiz. %	636.49%	320.05%	355.76%	447.48%	419.23%	288.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.47%	9.48%	8.08%	9.73%	9.59%	13.80%	16.98%	-
YoY %	-0.11%	17.33%	-16.96%	1.46%	-30.51%	-18.73%	-	-
Horiz. %	55.77%	55.83%	47.59%	57.30%	56.48%	81.27%	100.00%	-
Total Cost	8,597,474	6,989,306	8,073,590	8,293,774	7,488,241	5,513,524	3,974,600	13.70%
YoY %	23.01%	-13.43%	-2.65%	10.76%	35.82%	38.72%	-	-
Horiz. %	216.31%	175.85%	203.13%	208.67%	188.40%	138.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	2,272,750	1,858,873	10.53%
YoY %	-9.68%	17.78%	8.97%	66.95%	-22.88%	22.26%	-	-
Horiz. %	182.48%	202.03%	171.53%	157.41%	94.29%	122.26%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	272,572	171,619	209,721	250,573	208,132	110,479	100,689	18.03%
YoY %	58.82%	-18.17%	-16.30%	20.39%	88.39%	9.72%	-	-
Horiz. %	270.71%	170.44%	208.29%	248.86%	206.71%	109.72%	100.00%	-
Div Payout %	30.72%	38.47%	42.29%	40.17%	35.62%	27.45%	72.23%	-
YoY %	-20.15%	-9.03%	5.28%	12.77%	29.76%	-62.00%	-	-
Horiz. %	42.53%	53.26%	58.55%	55.61%	49.31%	38.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	2,272,750	1,858,873	10.53%
YoY %	-9.68%	17.78%	8.97%	66.95%	-22.88%	22.26%	-	-
Horiz. %	182.48%	202.03%	171.53%	157.41%	94.29%	122.26%	100.00%	-
NOSH	8,076,219	4,038,109	4,038,109	3,942,959	3,729,058	1,306,178	1,299,911	35.54%
YoY %	100.00%	0.00%	2.41%	5.74%	185.49%	0.48%	-	-
Horiz. %	621.29%	310.65%	310.65%	303.33%	286.87%	100.48%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	11.78%	7.50%	6.89%	8.68%	9.00%	8.14%	4.32%	-
YoY %	57.07%	8.85%	-20.62%	-3.56%	10.57%	88.43%	-	-
Horiz. %	272.69%	173.61%	159.49%	200.93%	208.33%	188.43%	100.00%	-
ROE	26.16%	11.88%	15.55%	21.32%	33.34%	17.71%	7.50%	-
YoY %	120.20%	-23.60%	-27.06%	-36.05%	88.26%	136.13%	-	-
Horiz. %	348.80%	158.40%	207.33%	284.27%	444.53%	236.13%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	120.67	187.12	214.84	232.80	220.67	459.52	319.56	-14.97%
YoY %	-35.51%	-12.90%	-7.71%	5.50%	-51.98%	43.80%	-	-
Horiz. %	37.76%	58.56%	67.23%	72.85%	69.05%	143.80%	100.00%	-
EPS	10.99	11.05	12.29	15.99	15.67	30.81	10.72	0.41%
YoY %	-0.54%	-10.09%	-23.14%	2.04%	-49.14%	187.41%	-	-
Horiz. %	102.52%	103.08%	114.65%	149.16%	146.18%	287.41%	100.00%	-
DPS	3.38	4.25	5.20	6.42	5.58	8.50	7.75	-12.90%
YoY %	-20.47%	-18.27%	-19.00%	15.05%	-34.35%	9.68%	-	-
Horiz. %	43.61%	54.84%	67.10%	82.84%	72.00%	109.68%	100.00%	-
NAPS	0.42	0.93	0.79	0.75	0.47	1.74	1.43	-18.45%
YoY %	-54.84%	17.72%	5.33%	59.57%	-72.99%	21.68%	-	-
Horiz. %	29.37%	65.03%	55.24%	52.45%	32.87%	121.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,942,959
RPS	118.27	91.70	105.23	110.23	99.87	72.85	50.42	15.25%
YoY %	28.97%	-12.86%	-4.54%	10.37%	37.09%	44.49%	-	-
Horiz. %	234.57%	181.87%	208.71%	218.62%	198.08%	144.49%	100.00%	-
EPS	10.77	5.41	6.02	7.57	7.09	4.88	1.69	36.12%
YoY %	99.08%	-10.13%	-20.48%	6.77%	45.29%	188.76%	-	-
Horiz. %	637.28%	320.12%	356.21%	447.93%	419.53%	288.76%	100.00%	-
DPS	3.31	2.08	2.55	3.04	2.53	1.34	1.22	18.08%
YoY %	59.13%	-18.43%	-16.12%	20.16%	88.81%	9.84%	-	-
Horiz. %	271.31%	170.49%	209.02%	249.18%	207.38%	109.84%	100.00%	-
NAPS	0.4117	0.4558	0.387	0.3551	0.2127	0.2758	0.2256	10.53%
YoY %	-9.68%	17.78%	8.98%	66.95%	-22.88%	22.25%	-	-
Horiz. %	182.49%	202.04%	171.54%	157.40%	94.28%	122.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	5.74	5.14	4.76	4.86	3.77	4.29	2.06	-
P/RPS	4.76	2.75	2.22	2.09	1.71	0.93	0.64	39.67%
YoY %	73.09%	23.87%	6.22%	22.22%	83.87%	45.31%	-	-
Horiz. %	743.75%	429.69%	346.88%	326.56%	267.19%	145.31%	100.00%	-
P/EPS	52.25	46.52	38.74	30.40	24.06	13.92	19.21	18.13%
YoY %	12.32%	20.08%	27.43%	26.35%	72.84%	-27.54%	-	-
Horiz. %	271.99%	242.17%	201.67%	158.25%	125.25%	72.46%	100.00%	-
EY	1.91	2.15	2.58	3.29	4.16	7.18	5.21	-15.38%
YoY %	-11.16%	-16.67%	-21.58%	-20.91%	-42.06%	37.81%	-	-
Horiz. %	36.66%	41.27%	49.52%	63.15%	79.85%	137.81%	100.00%	-
DY	0.59	0.83	1.09	1.32	1.48	1.98	3.76	-26.53%
YoY %	-28.92%	-23.85%	-17.42%	-10.81%	-25.25%	-47.34%	-	-
Horiz. %	15.69%	22.07%	28.99%	35.11%	39.36%	52.66%	100.00%	-
P/NAPS	13.67	5.53	6.03	6.48	8.02	2.47	1.44	45.46%
YoY %	147.20%	-8.29%	-6.94%	-19.20%	224.70%	71.53%	-	-
Horiz. %	949.31%	384.03%	418.75%	450.00%	556.94%	171.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	26/11/20	28/11/19	22/11/18	21/11/17	28/10/16	26/11/15	-
Price	5.57	6.70	4.77	4.90	4.75	4.35	2.11	-
P/RPS	4.62	3.58	2.22	2.10	2.15	0.95	0.66	38.26%
YoY %	29.05%	61.26%	5.71%	-2.33%	126.32%	43.94%	-	-
Horiz. %	700.00%	542.42%	336.36%	318.18%	325.76%	143.94%	100.00%	-
P/EPS	50.70	60.64	38.82	30.65	30.31	14.12	19.68	17.06%
YoY %	-16.39%	56.21%	26.66%	1.12%	114.66%	-28.25%	-	-
Horiz. %	257.62%	308.13%	197.26%	155.74%	154.01%	71.75%	100.00%	-
EY	1.97	1.65	2.58	3.26	3.30	7.08	5.08	-14.59%
YoY %	19.39%	-36.05%	-20.86%	-1.21%	-53.39%	39.37%	-	-
Horiz. %	38.78%	32.48%	50.79%	64.17%	64.96%	139.37%	100.00%	-
DY	0.61	0.63	1.09	1.31	1.18	1.95	3.67	-25.82%
YoY %	-3.17%	-42.20%	-16.79%	11.02%	-39.49%	-46.87%	-	-
Horiz. %	16.62%	17.17%	29.70%	35.69%	32.15%	53.13%	100.00%	-
P/NAPS	13.26	7.20	6.04	6.53	10.11	2.50	1.48	44.06%
YoY %	84.17%	19.21%	-7.50%	-35.41%	304.40%	68.92%	-	-
Horiz. %	895.95%	486.49%	408.11%	441.22%	683.11%	168.92%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:00:00

EMA 5

Hourly

SELL

2024-05-16 11:00:00

EMA 5

30 Mins

SELL

2024-05-16 09:50:00

EMA 5

10 Mins

SELL

2024-05-16 09:45:00

EMA 5

5 Mins

SELL

2024-05-16 09:40:00

ADX

10 Mins

SELL

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

275,236,500

REVENUE

0.235

-0.01

266,465,800

TOPGLOV

1.17

-0.09

225,237,300

HSI-HUZ

0.205

-0.04

223,098,800

MQTECH

0.02

0.00

154,661,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

88,811,700

SUPERMX

0.995

-0.085

79,407,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV8

0.15

+0.015

71,042,100

More active Stocks

MPI

33.80

+1.28

126,000

F&N

33.28

+0.80

149,900

UTDPLT

26.30

+0.68

244,800

HEIM

24.74

+0.54

204,500

NESTLE

129.50

+0.50

20,500

CARLSBG

19.98

+0.36

244,900

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

421,200

ALLIANZ

22.00

+0.32

30,700

PENTA

4.73

+0.28

3,328,700

More gainer Stocks

AJI

16.24

-0.32

139,600

AIRPORT

10.10

-0.30

19,911,900

HARTA

3.53

-0.29

28,632,700

KOSSAN

2.49

-0.25

14,909,900

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

687,500

ICAP

3.30

-0.14

292,200

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

HARTA-C1W

0.41

-0.105

1,180,700

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