[PMETAL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

12-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -15.49%

YoY- 233.52%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	4,640,799	4,406,674	4,154,016	4,166,395	4,219,350	4,060,595	3,733,629	15.58%
YoY %	5.31%	6.08%	-0.30%	-1.26%	3.91%	8.76%	-	-
Horiz. %	124.30%	118.03%	111.26%	111.59%	113.01%	108.76%	100.00%	-
PBT	300,342	233,262	216,122	290,085	330,755	296,987	231,296	19.00%
YoY %	28.76%	7.93%	-25.50%	-12.30%	11.37%	28.40%	-	-
Horiz. %	129.85%	100.85%	93.44%	125.42%	143.00%	128.40%	100.00%	-
Tax	-70,026	-68,917	-36,706	-34,804	-34,397	-30,407	-64,520	5.60%
YoY %	-1.61%	-87.75%	-5.46%	-1.18%	-13.12%	52.87%	-	-
Horiz. %	108.53%	106.81%	56.89%	53.94%	53.31%	47.13%	100.00%	-
NP	230,316	164,345	179,416	255,281	296,358	266,580	166,776	23.98%
YoY %	40.14%	-8.40%	-29.72%	-13.86%	11.17%	59.84%	-	-
Horiz. %	138.10%	98.54%	107.58%	153.07%	177.70%	159.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,590	136,169	139,394	192,539	227,839	212,733	142,031	20.35%
YoY %	37.76%	-2.31%	-27.60%	-15.49%	7.10%	49.78%	-	-
Horiz. %	132.08%	95.87%	98.14%	135.56%	160.41%	149.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	29.54%	16.98%	12.00%	10.40%	10.24%	27.89%	-
YoY %	-21.06%	73.97%	41.50%	15.38%	1.56%	-63.28%	-	-
Horiz. %	83.61%	105.92%	60.88%	43.03%	37.29%	36.72%	100.00%	-
Total Cost	4,410,483	4,242,329	3,974,600	3,911,114	3,922,992	3,794,015	3,566,853	15.18%
YoY %	3.96%	6.74%	1.62%	-0.30%	3.40%	6.37%	-	-
Horiz. %	123.65%	118.94%	111.43%	109.65%	109.98%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	12.66%
YoY %	10.78%	4.71%	-10.26%	7.44%	32.00%	-18.98%	-	-
Horiz. %	119.60%	107.97%	103.11%	114.90%	106.94%	81.02%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	97,347	94,529	100,689	97,004	103,526	92,953	72,421	21.77%
YoY %	2.98%	-6.12%	3.80%	-6.30%	11.37%	28.35%	-	-
Horiz. %	134.42%	130.53%	139.03%	133.94%	142.95%	128.35%	100.00%	-
Div Payout %	51.89%	69.42%	72.23%	50.38%	45.44%	43.69%	50.99%	-
YoY %	-25.25%	-3.89%	43.37%	10.87%	4.01%	-14.32%	-	-
Horiz. %	101.77%	136.14%	141.66%	98.80%	89.12%	85.68%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	2,156,130	1,946,387	1,858,873	2,071,288	1,927,910	1,460,555	1,802,763	12.66%
YoY %	10.78%	4.71%	-10.26%	7.44%	32.00%	-18.98%	-	-
Horiz. %	119.60%	107.97%	103.11%	114.90%	106.94%	81.02%	100.00%	-
NOSH	1,298,873	1,297,591	1,299,911	1,294,554	1,204,944	854,126	527,123	82.33%
YoY %	0.10%	-0.18%	0.41%	7.44%	41.07%	62.04%	-	-
Horiz. %	246.41%	246.16%	246.60%	245.59%	228.59%	162.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	4.96%	3.73%	4.32%	6.13%	7.02%	6.57%	4.47%	-
YoY %	32.98%	-13.66%	-29.53%	-12.68%	6.85%	46.98%	-	-
Horiz. %	110.96%	83.45%	96.64%	137.14%	157.05%	146.98%	100.00%	-
ROE	8.70%	7.00%	7.50%	9.30%	11.82%	14.57%	7.88%	-
YoY %	24.29%	-6.67%	-19.35%	-21.32%	-18.87%	84.90%	-	-
Horiz. %	110.41%	88.83%	95.18%	118.02%	150.00%	184.90%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	357.29	339.60	319.56	321.84	350.17	475.41	708.30	-36.60%
YoY %	5.21%	6.27%	-0.71%	-8.09%	-26.34%	-32.88%	-	-
Horiz. %	50.44%	47.95%	45.12%	45.44%	49.44%	67.12%	100.00%	-
EPS	14.44	10.49	10.72	14.87	18.91	24.91	26.94	-33.98%
YoY %	37.65%	-2.15%	-27.91%	-21.36%	-24.09%	-7.54%	-	-
Horiz. %	53.60%	38.94%	39.79%	55.20%	70.19%	92.46%	100.00%	-
DPS	7.50	7.28	7.75	7.49	8.59	10.88	13.74	-33.18%
YoY %	3.02%	-6.06%	3.47%	-12.81%	-21.05%	-20.82%	-	-
Horiz. %	54.59%	52.98%	56.40%	54.51%	62.52%	79.18%	100.00%	-
NAPS	1.66	1.50	1.43	1.60	1.60	1.71	3.42	-38.21%
YoY %	10.67%	4.90%	-10.63%	0.00%	-6.43%	-50.00%	-	-
Horiz. %	48.54%	43.86%	41.81%	46.78%	46.78%	50.00%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,554
RPS	56.32	53.48	50.42	50.57	51.21	49.28	45.31	15.59%
YoY %	5.31%	6.07%	-0.30%	-1.25%	3.92%	8.76%	-	-
Horiz. %	124.30%	118.03%	111.28%	111.61%	113.02%	108.76%	100.00%	-
EPS	2.28	1.65	1.69	2.34	2.77	2.58	1.72	20.65%
YoY %	38.18%	-2.37%	-27.78%	-15.52%	7.36%	50.00%	-	-
Horiz. %	132.56%	95.93%	98.26%	136.05%	161.05%	150.00%	100.00%	-
DPS	1.18	1.15	1.22	1.18	1.26	1.13	0.88	21.57%
YoY %	2.61%	-5.74%	3.39%	-6.35%	11.50%	28.41%	-	-
Horiz. %	134.09%	130.68%	138.64%	134.09%	143.18%	128.41%	100.00%	-
NAPS	0.2617	0.2362	0.2256	0.2514	0.234	0.1773	0.2188	12.66%
YoY %	10.80%	4.70%	-10.26%	7.44%	31.98%	-18.97%	-	-
Horiz. %	119.61%	107.95%	103.11%	114.90%	106.95%	81.03%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	2.65	2.09	2.06	2.60	3.31	2.59	6.25	-
P/RPS	0.74	0.62	0.64	0.81	0.95	0.54	0.88	-10.89%
YoY %	19.35%	-3.12%	-20.99%	-14.74%	75.93%	-38.64%	-	-
Horiz. %	84.09%	70.45%	72.73%	92.05%	107.95%	61.36%	100.00%	-
P/EPS	18.35	19.92	19.21	17.48	17.51	10.40	23.20	-14.46%
YoY %	-7.88%	3.70%	9.90%	-0.17%	68.37%	-55.17%	-	-
Horiz. %	79.09%	85.86%	82.80%	75.34%	75.47%	44.83%	100.00%	-
EY	5.45	5.02	5.21	5.72	5.71	9.62	4.31	16.91%
YoY %	8.57%	-3.65%	-8.92%	0.18%	-40.64%	123.20%	-	-
Horiz. %	126.45%	116.47%	120.88%	132.71%	132.48%	223.20%	100.00%	-
DY	2.83	3.49	3.76	2.88	2.60	4.20	2.20	18.26%
YoY %	-18.91%	-7.18%	30.56%	10.77%	-38.10%	90.91%	-	-
Horiz. %	128.64%	158.64%	170.91%	130.91%	118.18%	190.91%	100.00%	-
P/NAPS	1.60	1.39	1.44	1.62	2.07	1.51	1.83	-8.55%
YoY %	15.11%	-3.47%	-11.11%	-21.74%	37.09%	-17.49%	-	-
Horiz. %	87.43%	75.96%	78.69%	88.52%	113.11%	82.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	03/05/16	25/02/16	26/11/15	12/08/15	06/05/15	12/02/15	30/10/14	-
Price	2.94	2.15	2.11	1.85	2.85	2.93	6.85	-
P/RPS	0.82	0.63	0.66	0.57	0.81	0.62	0.97	-10.58%
YoY %	30.16%	-4.55%	15.79%	-29.63%	30.65%	-36.08%	-	-
Horiz. %	84.54%	64.95%	68.04%	58.76%	83.51%	63.92%	100.00%	-
P/EPS	20.36	20.49	19.68	12.44	15.07	11.76	25.42	-13.74%
YoY %	-0.63%	4.12%	58.20%	-17.45%	28.15%	-53.74%	-	-
Horiz. %	80.09%	80.61%	77.42%	48.94%	59.28%	46.26%	100.00%	-
EY	4.91	4.88	5.08	8.04	6.63	8.50	3.93	15.98%
YoY %	0.61%	-3.94%	-36.82%	21.27%	-22.00%	116.28%	-	-
Horiz. %	124.94%	124.17%	129.26%	204.58%	168.70%	216.28%	100.00%	-
DY	2.55	3.39	3.67	4.05	3.01	3.71	2.01	17.17%
YoY %	-24.78%	-7.63%	-9.38%	34.55%	-18.87%	84.58%	-	-
Horiz. %	126.87%	168.66%	182.59%	201.49%	149.75%	184.58%	100.00%	-
P/NAPS	1.77	1.43	1.48	1.16	1.78	1.71	2.00	-7.81%
YoY %	23.78%	-3.38%	27.59%	-34.83%	4.09%	-14.50%	-	-
Horiz. %	88.50%	71.50%	74.00%	58.00%	89.00%	85.50%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos