[PMETAL] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
03-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 37.76%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,229,689 8,477,251 7,258,925 4,640,799 4,219,350 3,294,519 2,583,602 23.62%
PBT 820,080 830,440 751,516 300,342 330,755 106,673 102,698 41.35%
Tax -84,189 -67,630 -71,439 -70,026 -34,397 -94,743 120,041 -
NP 735,891 762,810 680,077 230,316 296,358 11,930 222,739 22.02%
-
NP to SH 594,610 605,217 548,945 187,590 227,839 17,744 186,532 21.30%
-
Tax Rate 10.27% 8.14% 9.51% 23.32% 10.40% 88.82% -116.89% -
Total Cost 8,493,798 7,714,441 6,578,848 4,410,483 3,922,992 3,282,589 2,360,863 23.77%
-
Net Worth 3,382,629 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 17.57%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 245,008 226,495 148,213 97,347 103,526 40,894 13,693 61.69%
Div Payout % 41.20% 37.42% 27.00% 51.89% 45.44% 230.47% 7.34% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,382,629 3,049,504 2,040,775 2,156,130 1,927,910 1,278,786 1,280,078 17.57%
NOSH 4,020,568 3,867,037 3,710,501 1,298,873 1,204,944 511,514 507,967 41.14%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.97% 9.00% 9.37% 4.96% 7.02% 0.36% 8.62% -
ROE 17.58% 19.85% 26.90% 8.70% 11.82% 1.39% 14.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 231.93 219.61 195.63 357.29 350.17 644.07 508.62 -12.26%
EPS 14.94 15.68 14.79 14.44 18.91 3.47 36.72 -13.91%
DPS 6.16 5.87 3.99 7.50 8.59 8.00 2.70 14.72%
NAPS 0.85 0.79 0.55 1.66 1.60 2.50 2.52 -16.56%
Adjusted Per Share Value based on latest NOSH - 1,298,873
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.96 102.83 88.05 56.29 51.18 39.96 31.34 23.62%
EPS 7.21 7.34 6.66 2.28 2.76 0.22 2.26 21.32%
DPS 2.97 2.75 1.80 1.18 1.26 0.50 0.17 61.04%
NAPS 0.4103 0.3699 0.2476 0.2615 0.2339 0.1551 0.1553 17.56%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.51 4.32 2.65 2.65 3.31 2.26 1.76 -
P/RPS 1.94 1.97 1.35 0.74 0.95 0.35 0.35 33.01%
P/EPS 30.18 27.55 17.91 18.35 17.51 65.15 4.79 35.88%
EY 3.31 3.63 5.58 5.45 5.71 1.53 20.86 -26.41%
DY 1.37 1.36 1.51 2.83 2.60 3.54 1.53 -1.82%
P/NAPS 5.31 5.47 4.82 1.60 2.07 0.90 0.70 40.15%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 17/05/18 18/05/17 03/05/16 06/05/15 30/05/14 29/05/13 -
Price 4.24 4.96 2.74 2.94 2.85 3.55 2.34 -
P/RPS 1.83 2.26 1.40 0.82 0.81 0.55 0.46 25.86%
P/EPS 28.38 31.64 18.52 20.36 15.07 102.34 6.37 28.26%
EY 3.52 3.16 5.40 4.91 6.63 0.98 15.69 -22.04%
DY 1.45 1.18 1.46 2.55 3.01 2.25 1.15 3.93%
P/NAPS 4.99 6.28 4.98 1.77 1.78 1.42 0.93 32.29%

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