[PMETAL] QoQ TTM Result on 30-Jun-2016 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

16-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 64.69%

YoY- 60.46%

Quarter Report

PMB-Quarterly results-30 June 2016.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	7,258,925	6,614,686	6,002,166	5,279,299	4,640,799	4,406,674	4,154,016	45.02%
YoY %	9.74%	10.20%	13.69%	13.76%	5.31%	6.08%	-	-
Horiz. %	174.74%	159.24%	144.49%	127.09%	111.72%	106.08%	100.00%	-
PBT	751,516	689,423	566,853	456,605	300,342	233,262	216,122	129.34%
YoY %	9.01%	21.62%	24.15%	52.03%	28.76%	7.93%	-	-
Horiz. %	347.73%	319.00%	262.28%	211.27%	138.97%	107.93%	100.00%	-
Tax	-71,439	-71,326	-78,211	-78,758	-70,026	-68,917	-36,706	55.81%
YoY %	-0.16%	8.80%	0.69%	-12.47%	-1.61%	-87.75%	-	-
Horiz. %	194.62%	194.32%	213.07%	214.56%	190.78%	187.75%	100.00%	-
NP	680,077	618,097	488,642	377,847	230,316	164,345	179,416	142.91%
YoY %	10.03%	26.49%	29.32%	64.06%	40.14%	-8.40%	-	-
Horiz. %	379.05%	344.50%	272.35%	210.60%	128.37%	91.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	548,945	495,454	402,473	308,939	187,590	136,169	139,394	149.16%
YoY %	10.80%	23.10%	30.28%	64.69%	37.76%	-2.31%	-	-
Horiz. %	393.81%	355.43%	288.73%	221.63%	134.58%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.51%	10.35%	13.80%	17.25%	23.32%	29.54%	16.98%	-
YoY %	-8.12%	-25.00%	-20.00%	-26.03%	-21.06%	73.97%	-	-
Horiz. %	56.01%	60.95%	81.27%	101.59%	137.34%	173.97%	100.00%	-
Total Cost	6,578,848	5,996,589	5,513,524	4,901,452	4,410,483	4,242,329	3,974,600	39.88%
YoY %	9.71%	8.76%	12.49%	11.13%	3.96%	6.74%	-	-
Horiz. %	165.52%	150.87%	138.72%	123.32%	110.97%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,040,775	1,620,233	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	6.41%
YoY %	25.96%	-28.71%	2.87%	2.47%	10.78%	4.71%	-	-
Horiz. %	109.79%	87.16%	122.26%	118.85%	115.99%	104.71%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	148,213	131,521	110,479	116,916	97,347	94,529	100,689	29.37%
YoY %	12.69%	19.05%	-5.51%	20.10%	2.98%	-6.12%	-	-
Horiz. %	147.20%	130.62%	109.72%	116.12%	96.68%	93.88%	100.00%	-
Div Payout %	27.00%	26.55%	27.45%	37.84%	51.89%	69.42%	72.23%	-
YoY %	1.69%	-3.28%	-27.46%	-27.08%	-25.25%	-3.89%	-	-
Horiz. %	37.38%	36.76%	38.00%	52.39%	71.84%	96.11%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	2,040,775	1,620,233	2,272,750	2,209,319	2,156,130	1,946,387	1,858,873	6.41%
YoY %	25.96%	-28.71%	2.87%	2.47%	10.78%	4.71%	-	-
Horiz. %	109.79%	87.16%	122.26%	118.85%	115.99%	104.71%	100.00%	-
NOSH	3,710,501	2,700,389	1,306,178	1,299,599	1,298,873	1,297,591	1,299,911	101.09%
YoY %	37.41%	106.74%	0.51%	0.06%	0.10%	-0.18%	-	-
Horiz. %	285.44%	207.74%	100.48%	99.98%	99.92%	99.82%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	9.37%	9.34%	8.14%	7.16%	4.96%	3.73%	4.32%	-
YoY %	0.32%	14.74%	13.69%	44.35%	32.98%	-13.66%	-	-
Horiz. %	216.90%	216.20%	188.43%	165.74%	114.81%	86.34%	100.00%	-
ROE	26.90%	30.58%	17.71%	13.98%	8.70%	7.00%	7.50%	-
YoY %	-12.03%	72.67%	26.68%	60.69%	24.29%	-6.67%	-	-
Horiz. %	358.67%	407.73%	236.13%	186.40%	116.00%	93.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	195.63	244.95	459.52	406.23	357.29	339.60	319.56	-27.88%
YoY %	-20.13%	-46.69%	13.12%	13.70%	5.21%	6.27%	-	-
Horiz. %	61.22%	76.65%	143.80%	127.12%	111.81%	106.27%	100.00%	-
EPS	14.79	18.35	30.81	23.77	14.44	10.49	10.72	23.90%
YoY %	-19.40%	-40.44%	29.62%	64.61%	37.65%	-2.15%	-	-
Horiz. %	137.97%	171.18%	287.41%	221.74%	134.70%	97.85%	100.00%	-
DPS	3.99	4.87	8.50	9.00	7.50	7.28	7.75	-35.73%
YoY %	-18.07%	-42.71%	-5.56%	20.00%	3.02%	-6.06%	-	-
Horiz. %	51.48%	62.84%	109.68%	116.13%	96.77%	93.94%	100.00%	-
NAPS	0.55	0.60	1.74	1.70	1.66	1.50	1.43	-47.08%
YoY %	-8.33%	-65.52%	2.35%	2.41%	10.67%	4.90%	-	-
Horiz. %	38.46%	41.96%	121.68%	118.88%	116.08%	104.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,299,599
RPS	88.10	80.28	72.85	64.07	56.32	53.48	50.42	45.02%
YoY %	9.74%	10.20%	13.70%	13.76%	5.31%	6.07%	-	-
Horiz. %	174.73%	159.22%	144.49%	127.07%	111.70%	106.07%	100.00%	-
EPS	6.66	6.01	4.88	3.75	2.28	1.65	1.69	149.28%
YoY %	10.82%	23.16%	30.13%	64.47%	38.18%	-2.37%	-	-
Horiz. %	394.08%	355.62%	288.76%	221.89%	134.91%	97.63%	100.00%	-
DPS	1.80	1.60	1.34	1.42	1.18	1.15	1.22	29.57%
YoY %	12.50%	19.40%	-5.63%	20.34%	2.61%	-5.74%	-	-
Horiz. %	147.54%	131.15%	109.84%	116.39%	96.72%	94.26%	100.00%	-
NAPS	0.2477	0.1966	0.2758	0.2681	0.2617	0.2362	0.2256	6.42%
YoY %	25.99%	-28.72%	2.87%	2.45%	10.80%	4.70%	-	-
Horiz. %	109.80%	87.15%	122.25%	118.84%	116.00%	104.70%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.65	1.59	4.29	3.68	2.65	2.09	2.06	-
P/RPS	1.35	0.65	0.93	0.91	0.74	0.62	0.64	64.40%
YoY %	107.69%	-30.11%	2.20%	22.97%	19.35%	-3.12%	-	-
Horiz. %	210.94%	101.56%	145.31%	142.19%	115.62%	96.88%	100.00%	-
P/EPS	17.91	8.67	13.92	15.48	18.35	19.92	19.21	-4.55%
YoY %	106.57%	-37.72%	-10.08%	-15.64%	-7.88%	3.70%	-	-
Horiz. %	93.23%	45.13%	72.46%	80.58%	95.52%	103.70%	100.00%	-
EY	5.58	11.54	7.18	6.46	5.45	5.02	5.21	4.67%
YoY %	-51.65%	60.72%	11.15%	18.53%	8.57%	-3.65%	-	-
Horiz. %	107.10%	221.50%	137.81%	123.99%	104.61%	96.35%	100.00%	-
DY	1.51	3.06	1.98	2.45	2.83	3.49	3.76	-45.53%
YoY %	-50.65%	54.55%	-19.18%	-13.43%	-18.91%	-7.18%	-	-
Horiz. %	40.16%	81.38%	52.66%	65.16%	75.27%	92.82%	100.00%	-
P/NAPS	4.82	2.65	2.47	2.16	1.60	1.39	1.44	123.59%
YoY %	81.89%	7.29%	14.35%	35.00%	15.11%	-3.47%	-	-
Horiz. %	334.72%	184.03%	171.53%	150.00%	111.11%	96.53%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	18/05/17	27/02/17	28/10/16	16/08/16	03/05/16	25/02/16	26/11/15	-
Price	2.74	2.35	4.35	4.30	2.94	2.15	2.11	-
P/RPS	1.40	0.96	0.95	1.06	0.82	0.63	0.66	65.01%
YoY %	45.83%	1.05%	-10.38%	29.27%	30.16%	-4.55%	-	-
Horiz. %	212.12%	145.45%	143.94%	160.61%	124.24%	95.45%	100.00%	-
P/EPS	18.52	12.81	14.12	18.09	20.36	20.49	19.68	-3.96%
YoY %	44.57%	-9.28%	-21.95%	-11.15%	-0.63%	4.12%	-	-
Horiz. %	94.11%	65.09%	71.75%	91.92%	103.46%	104.12%	100.00%	-
EY	5.40	7.81	7.08	5.53	4.91	4.88	5.08	4.15%
YoY %	-30.86%	10.31%	28.03%	12.63%	0.61%	-3.94%	-	-
Horiz. %	106.30%	153.74%	139.37%	108.86%	96.65%	96.06%	100.00%	-
DY	1.46	2.07	1.95	2.09	2.55	3.39	3.67	-45.87%
YoY %	-29.47%	6.15%	-6.70%	-18.04%	-24.78%	-7.63%	-	-
Horiz. %	39.78%	56.40%	53.13%	56.95%	69.48%	92.37%	100.00%	-
P/NAPS	4.98	3.92	2.50	2.53	1.77	1.43	1.48	124.38%
YoY %	27.04%	56.80%	-1.19%	42.94%	23.78%	-3.38%	-	-
Horiz. %	336.49%	264.86%	168.92%	170.95%	119.59%	96.62%	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