[PMETAL] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2.72%
YoY- 13.97%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,373,867 2,438,840 2,125,436 2,144,173 2,128,612 2,079,030 1,934,224 14.61%
PBT 241,157 221,423 210,239 200,697 210,133 209,371 199,330 13.52%
Tax -32,918 -22,358 -17,675 -12,023 -19,345 -18,587 -14,168 75.33%
NP 208,239 199,065 192,564 188,674 190,788 190,784 185,162 8.13%
-
NP to SH 162,493 160,603 150,477 150,189 154,383 150,168 148,049 6.39%
-
Tax Rate 13.65% 10.10% 8.41% 5.99% 9.21% 8.88% 7.11% -
Total Cost 2,165,628 2,239,775 1,932,872 1,955,499 1,937,824 1,888,246 1,749,062 15.29%
-
Net Worth 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 27.12%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 78,026 58,020 57,901 56,624 55,935 56,032 55,657 25.23%
Div Payout % 48.02% 36.13% 38.48% 37.70% 36.23% 37.31% 37.59% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,925,984 2,785,004 3,049,504 2,227,223 1,752,657 2,091,892 2,040,775 27.12%
NOSH 3,942,959 3,868,746 3,867,037 3,832,781 3,729,058 3,735,522 3,710,501 4.13%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.77% 8.16% 9.06% 8.80% 8.96% 9.18% 9.57% -
ROE 5.55% 5.77% 4.93% 6.74% 8.81% 7.18% 7.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.85 63.05 55.06 56.80 57.08 55.66 52.13 10.85%
EPS 4.17 4.15 3.90 3.98 4.14 4.02 3.99 2.98%
DPS 2.00 1.50 1.50 1.50 1.50 1.50 1.50 21.12%
NAPS 0.75 0.72 0.79 0.59 0.47 0.56 0.55 22.94%
Adjusted Per Share Value based on latest NOSH - 3,832,781
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.81 29.60 25.80 26.02 25.83 25.23 23.47 14.63%
EPS 1.97 1.95 1.83 1.82 1.87 1.82 1.80 6.19%
DPS 0.95 0.70 0.70 0.69 0.68 0.68 0.68 24.94%
NAPS 0.3551 0.338 0.3701 0.2703 0.2127 0.2539 0.2477 27.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.86 4.36 4.32 5.39 3.77 2.68 2.65 -
P/RPS 7.99 6.92 7.85 9.49 6.60 4.82 5.08 35.20%
P/EPS 116.68 105.01 110.82 135.48 91.06 66.67 66.42 45.54%
EY 0.86 0.95 0.90 0.74 1.10 1.50 1.51 -31.26%
DY 0.41 0.34 0.35 0.28 0.40 0.56 0.57 -19.70%
P/NAPS 6.48 6.06 5.47 9.14 8.02 4.79 4.82 21.78%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 15/08/18 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 -
Price 4.90 4.79 4.96 5.78 4.75 3.29 2.74 -
P/RPS 8.05 7.60 9.01 10.18 8.32 5.91 5.26 32.76%
P/EPS 117.64 115.37 127.24 145.28 114.73 81.84 68.67 43.12%
EY 0.85 0.87 0.79 0.69 0.87 1.22 1.46 -30.25%
DY 0.41 0.31 0.30 0.26 0.32 0.46 0.55 -17.77%
P/NAPS 6.53 6.65 6.28 9.80 10.11 5.88 4.98 19.77%

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