[PMETAL] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	7,811,134	8,217,497	9,229,689	8,477,251	7,258,925	4,640,799	4,219,350	10.79%
YoY %	-4.95%	-10.97%	8.88%	16.78%	56.42%	9.99%	-	-
Horiz. %	185.13%	194.76%	218.75%	200.91%	172.04%	109.99%	100.00%	-
PBT	794,783	620,742	820,080	830,440	751,516	300,342	330,755	15.71%
YoY %	28.04%	-24.31%	-1.25%	10.50%	150.22%	-9.20%	-	-
Horiz. %	240.29%	187.67%	247.94%	251.07%	227.21%	90.80%	100.00%	-
Tax	-85,422	-55,058	-84,189	-67,630	-71,439	-70,026	-34,397	16.35%
YoY %	-55.15%	34.60%	-24.48%	5.33%	-2.02%	-103.58%	-	-
Horiz. %	248.34%	160.07%	244.76%	196.62%	207.69%	203.58%	100.00%	-
NP	709,361	565,684	735,891	762,810	680,077	230,316	296,358	15.64%
YoY %	25.40%	-23.13%	-3.53%	12.17%	195.28%	-22.28%	-	-
Horiz. %	239.36%	190.88%	248.31%	257.39%	229.48%	77.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	560,355	458,484	594,610	605,217	548,945	187,590	227,839	16.16%
YoY %	22.22%	-22.89%	-1.75%	10.25%	192.63%	-17.67%	-	-
Horiz. %	245.94%	201.23%	260.98%	265.63%	240.94%	82.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.75%	8.87%	10.27%	8.14%	9.51%	23.32%	10.40%	-
YoY %	21.20%	-13.63%	26.17%	-14.41%	-59.22%	124.23%	-	-
Horiz. %	103.37%	85.29%	98.75%	78.27%	91.44%	224.23%	100.00%	-
Total Cost	7,101,773	7,651,813	8,493,798	7,714,441	6,578,848	4,410,483	3,922,992	10.38%
YoY %	-7.19%	-9.91%	10.10%	17.26%	49.16%	12.43%	-	-
Horiz. %	181.03%	195.05%	216.51%	196.65%	167.70%	112.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	2,156,130	1,927,910	11.13%
YoY %	11.11%	-3.30%	10.92%	49.43%	-5.35%	11.84%	-	-
Horiz. %	188.51%	169.66%	175.46%	158.18%	105.85%	111.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	191,810	191,617	245,008	226,495	148,213	97,347	103,526	10.81%
YoY %	0.10%	-21.79%	8.17%	52.82%	52.25%	-5.97%	-	-
Horiz. %	185.28%	185.09%	236.66%	218.78%	143.17%	94.03%	100.00%	-
Div Payout %	34.23%	41.79%	41.20%	37.42%	27.00%	51.89%	45.44%	-
YoY %	-18.09%	1.43%	10.10%	38.59%	-47.97%	14.19%	-	-
Horiz. %	75.33%	91.97%	90.67%	82.35%	59.42%	114.19%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	2,156,130	1,927,910	11.13%
YoY %	11.11%	-3.30%	10.92%	49.43%	-5.35%	11.84%	-	-
Horiz. %	188.51%	169.66%	175.46%	158.18%	105.85%	111.84%	100.00%	-
NOSH	4,038,109	4,038,109	4,020,568	3,867,037	3,710,501	1,298,873	1,204,944	22.30%
YoY %	0.00%	0.44%	3.97%	4.22%	185.67%	7.80%	-	-
Horiz. %	335.13%	335.13%	333.67%	320.93%	307.94%	107.80%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	9.08%	6.88%	7.97%	9.00%	9.37%	4.96%	7.02%	-
YoY %	31.98%	-13.68%	-11.44%	-3.95%	88.91%	-29.34%	-	-
Horiz. %	129.34%	98.01%	113.53%	128.21%	133.48%	70.66%	100.00%	-
ROE	15.42%	14.02%	17.58%	19.85%	26.90%	8.70%	11.82%	-
YoY %	9.99%	-20.25%	-11.44%	-26.21%	209.20%	-26.40%	-	-
Horiz. %	130.46%	118.61%	148.73%	167.94%	227.58%	73.60%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	96.72	203.50	231.93	219.61	195.63	357.29	350.17	-19.28%
YoY %	-52.47%	-12.26%	5.61%	12.26%	-45.25%	2.03%	-	-
Horiz. %	27.62%	58.11%	66.23%	62.72%	55.87%	102.03%	100.00%	-
EPS	6.94	11.35	14.94	15.68	14.79	14.44	18.91	-15.37%
YoY %	-38.85%	-24.03%	-4.72%	6.02%	2.42%	-23.64%	-	-
Horiz. %	36.70%	60.02%	79.01%	82.92%	78.21%	76.36%	100.00%	-
DPS	2.37	4.75	6.16	5.87	3.99	7.50	8.59	-19.29%
YoY %	-50.11%	-22.89%	4.94%	47.12%	-46.80%	-12.69%	-	-
Horiz. %	27.59%	55.30%	71.71%	68.34%	46.45%	87.31%	100.00%	-
NAPS	0.45	0.81	0.85	0.79	0.55	1.66	1.60	-19.04%
YoY %	-44.44%	-4.71%	7.59%	43.64%	-66.87%	3.75%	-	-
Horiz. %	28.12%	50.62%	53.12%	49.38%	34.38%	103.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,867,037
RPS	94.80	99.73	112.02	102.88	88.10	56.32	51.21	10.79%
YoY %	-4.94%	-10.97%	8.88%	16.78%	56.43%	9.98%	-	-
Horiz. %	185.12%	194.75%	218.75%	200.90%	172.04%	109.98%	100.00%	-
EPS	6.80	5.56	7.22	7.35	6.66	2.28	2.77	16.13%
YoY %	22.30%	-22.99%	-1.77%	10.36%	192.11%	-17.69%	-	-
Horiz. %	245.49%	200.72%	260.65%	265.34%	240.43%	82.31%	100.00%	-
DPS	2.33	2.33	2.97	2.75	1.80	1.18	1.26	10.77%
YoY %	0.00%	-21.55%	8.00%	52.78%	52.54%	-6.35%	-	-
Horiz. %	184.92%	184.92%	235.71%	218.25%	142.86%	93.65%	100.00%	-
NAPS	0.4411	0.397	0.4105	0.3701	0.2477	0.2617	0.234	11.13%
YoY %	11.11%	-3.29%	10.92%	49.41%	-5.35%	11.84%	-	-
Horiz. %	188.50%	169.66%	175.43%	158.16%	105.85%	111.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	9.90	3.29	4.51	4.32	2.65	2.65	3.31	-
P/RPS	10.24	1.62	1.94	1.97	1.35	0.74	0.95	48.57%
YoY %	532.10%	-16.49%	-1.52%	45.93%	82.43%	-22.11%	-	-
Horiz. %	1,077.89%	170.53%	204.21%	207.37%	142.11%	77.89%	100.00%	-
P/EPS	142.69	28.98	30.18	27.55	17.91	18.35	17.51	41.81%
YoY %	392.37%	-3.98%	9.55%	53.82%	-2.40%	4.80%	-	-
Horiz. %	814.91%	165.51%	172.36%	157.34%	102.28%	104.80%	100.00%	-
EY	0.70	3.45	3.31	3.63	5.58	5.45	5.71	-29.49%
YoY %	-79.71%	4.23%	-8.82%	-34.95%	2.39%	-4.55%	-	-
Horiz. %	12.26%	60.42%	57.97%	63.57%	97.72%	95.45%	100.00%	-
DY	0.24	1.44	1.37	1.36	1.51	2.83	2.60	-32.74%
YoY %	-83.33%	5.11%	0.74%	-9.93%	-46.64%	8.85%	-	-
Horiz. %	9.23%	55.38%	52.69%	52.31%	58.08%	108.85%	100.00%	-
P/NAPS	22.00	4.06	5.31	5.47	4.82	1.60	2.07	48.22%
YoY %	441.87%	-23.54%	-2.93%	13.49%	201.25%	-22.71%	-	-
Horiz. %	1,062.80%	196.14%	256.52%	264.25%	232.85%	77.29%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	04/06/20	27/05/19	17/05/18	18/05/17	03/05/16	06/05/15	-
Price	5.20	4.30	4.24	4.96	2.74	2.94	2.85	-
P/RPS	5.38	2.11	1.83	2.26	1.40	0.82	0.81	37.06%
YoY %	154.98%	15.30%	-19.03%	61.43%	70.73%	1.23%	-	-
Horiz. %	664.20%	260.49%	225.93%	279.01%	172.84%	101.23%	100.00%	-
P/EPS	74.95	37.87	28.38	31.64	18.52	20.36	15.07	30.61%
YoY %	97.91%	33.44%	-10.30%	70.84%	-9.04%	35.10%	-	-
Horiz. %	497.35%	251.29%	188.32%	209.95%	122.89%	135.10%	100.00%	-
EY	1.33	2.64	3.52	3.16	5.40	4.91	6.63	-23.47%
YoY %	-49.62%	-25.00%	11.39%	-41.48%	9.98%	-25.94%	-	-
Horiz. %	20.06%	39.82%	53.09%	47.66%	81.45%	74.06%	100.00%	-
DY	0.46	1.10	1.45	1.18	1.46	2.55	3.01	-26.85%
YoY %	-58.18%	-24.14%	22.88%	-19.18%	-42.75%	-15.28%	-	-
Horiz. %	15.28%	36.54%	48.17%	39.20%	48.50%	84.72%	100.00%	-
P/NAPS	11.56	5.31	4.99	6.28	4.98	1.77	1.78	36.55%
YoY %	117.70%	6.41%	-20.54%	26.10%	181.36%	-0.56%	-	-
Horiz. %	649.44%	298.31%	280.34%	352.81%	279.78%	99.44%	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

0.235

+0.03

272,996,500

REVENUE

0.24

-0.005

263,528,000

TOPGLOV

1.15

-0.11

222,062,500

HSI-HUZ

0.205

-0.04

214,111,200

MQTECH

0.02

0.00

154,556,300

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.34

-0.04

87,798,600

SUPERMX

0.995

-0.085

78,839,200

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

68,792,400

More active Stocks

MPI

33.98

+1.46

118,300

F&N

33.32

+0.84

129,000

UTDPLT

26.28

+0.66

241,900

NESTLE

129.60

+0.60

20,200

HEIM

24.72

+0.52

192,000

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

417,000

CARLSBG

19.94

+0.32

222,400

ALLIANZ

22.00

+0.32

30,700

PENTA

4.73

+0.28

3,283,100

More gainer Stocks

HARTA

3.49

-0.33

27,136,000

AJI

16.24

-0.32

128,200

AIRPORT

10.12

-0.28

18,329,300

KOSSAN

2.49

-0.25

14,467,700

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

681,500

ICAP

3.30

-0.14

269,200

HARTA-C1W

0.395

-0.12

1,169,900

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.79

-0.12

54,600

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