[PMETAL] YoY Annualized Quarter 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- -21.34%

YoY- -22.93%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	9,128,552	8,201,210	5,751,486	4,006,236	3,794,636	3,039,172	2,094,892	27.78%
YoY %	11.31%	42.59%	43.56%	5.58%	24.86%	45.08%	-	-
Horiz. %	435.75%	391.49%	274.55%	191.24%	181.14%	145.08%	100.00%	-
PBT	863,324	817,402	672,828	226,142	239,946	124,336	113,488	40.21%
YoY %	5.62%	21.49%	197.52%	-5.75%	92.98%	9.56%	-	-
Horiz. %	760.72%	720.25%	592.86%	199.27%	211.43%	109.56%	100.00%	-
Tax	-80,066	-65,510	-66,312	-46,630	-37,836	-24,538	-19,324	26.71%
YoY %	-22.22%	1.21%	-42.21%	-23.24%	-54.19%	-26.98%	-	-
Horiz. %	414.33%	339.01%	343.16%	241.31%	195.80%	126.98%	100.00%	-
NP	783,258	751,892	606,516	179,512	202,110	99,798	94,164	42.32%
YoY %	4.17%	23.97%	237.87%	-11.18%	102.52%	5.98%	-	-
Horiz. %	831.80%	798.49%	644.11%	190.64%	214.64%	105.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	622,160	596,434	481,266	135,726	176,114	90,574	83,684	39.68%
YoY %	4.31%	23.93%	254.59%	-22.93%	94.44%	8.23%	-	-
Horiz. %	743.46%	712.72%	575.10%	162.19%	210.45%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.27%	8.01%	9.86%	20.62%	15.77%	19.74%	17.03%	-
YoY %	15.73%	-18.76%	-52.18%	30.75%	-20.11%	15.91%	-	-
Horiz. %	54.43%	47.03%	57.90%	121.08%	92.60%	115.91%	100.00%	-
Total Cost	8,345,294	7,449,318	5,144,970	3,826,724	3,592,526	2,939,374	2,000,728	26.86%
YoY %	12.03%	44.79%	34.45%	6.52%	22.22%	46.92%	-	-
Horiz. %	417.11%	372.33%	257.15%	191.27%	179.56%	146.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,785,004	2,082,313	2,208,834	1,999,646	1,701,159	1,311,340	1,055,949	17.53%
YoY %	33.75%	-5.73%	10.46%	17.55%	29.73%	24.19%	-	-
Horiz. %	263.74%	197.20%	209.18%	189.37%	161.10%	124.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	232,083	223,104	155,917	112,480	103,413	-	8,799	72.48%
YoY %	4.02%	43.09%	38.62%	8.77%	0.00%	-	-	-
Horiz. %	2,637.61%	2,535.56%	1,771.99%	1,278.33%	1,175.28%	-	100.00%	-
Div Payout %	37.30%	37.41%	32.40%	82.87%	58.72%	-	10.52%	-
YoY %	-0.29%	15.46%	-60.90%	41.13%	0.00%	-	-	-
Horiz. %	354.56%	355.61%	307.98%	787.74%	558.17%	-	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,785,004	2,082,313	2,208,834	1,999,646	1,701,159	1,311,340	1,055,949	17.53%
YoY %	33.75%	-5.73%	10.46%	17.55%	29.73%	24.19%	-	-
Horiz. %	263.74%	197.20%	209.18%	189.37%	161.10%	124.19%	100.00%	-
NOSH	3,868,746	3,718,416	1,299,314	1,249,779	517,069	508,271	439,978	43.64%
YoY %	4.04%	186.18%	3.96%	141.70%	1.73%	15.52%	-	-
Horiz. %	879.30%	845.14%	295.31%	284.05%	117.52%	115.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.58%	9.17%	10.55%	4.48%	5.33%	3.28%	4.49%	-
YoY %	-6.43%	-13.08%	135.49%	-15.95%	62.50%	-26.95%	-	-
Horiz. %	191.09%	204.23%	234.97%	99.78%	118.71%	73.05%	100.00%	-
ROE	22.34%	28.64%	21.79%	6.79%	10.35%	6.91%	7.92%	-
YoY %	-22.00%	31.44%	220.91%	-34.40%	49.78%	-12.75%	-	-
Horiz. %	282.07%	361.62%	275.13%	85.73%	130.68%	87.25%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	236.00	220.56	442.66	320.56	733.87	597.94	476.13	-11.03%
YoY %	7.00%	-50.17%	38.09%	-56.32%	22.73%	25.58%	-	-
Horiz. %	49.57%	46.32%	92.97%	67.33%	154.13%	125.58%	100.00%	-
EPS	16.10	16.04	37.04	10.86	34.06	17.82	19.02	-2.73%
YoY %	0.37%	-56.70%	241.07%	-68.12%	91.13%	-6.31%	-	-
Horiz. %	84.65%	84.33%	194.74%	57.10%	179.07%	93.69%	100.00%	-
DPS	6.00	6.00	12.00	9.00	20.00	0.00	2.00	20.08%
YoY %	0.00%	-50.00%	33.33%	-55.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	600.00%	450.00%	1,000.00%	0.00%	100.00%	-
NAPS	0.72	0.56	1.70	1.60	3.29	2.58	2.40	-18.17%
YoY %	28.57%	-67.06%	6.25%	-51.37%	27.52%	7.50%	-	-
Horiz. %	30.00%	23.33%	70.83%	66.67%	137.08%	107.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,554
RPS	110.79	99.53	69.80	48.62	46.05	36.88	25.42	27.79%
YoY %	11.31%	42.59%	43.56%	5.58%	24.86%	45.08%	-	-
Horiz. %	435.84%	391.54%	274.59%	191.27%	181.16%	145.08%	100.00%	-
EPS	7.55	7.24	5.84	1.65	2.14	1.10	1.02	39.58%
YoY %	4.28%	23.97%	253.94%	-22.90%	94.55%	7.84%	-	-
Horiz. %	740.20%	709.80%	572.55%	161.76%	209.80%	107.84%	100.00%	-
DPS	2.82	2.71	1.89	1.37	1.26	0.00	0.11	71.67%
YoY %	4.06%	43.39%	37.96%	8.73%	0.00%	0.00%	-	-
Horiz. %	2,563.64%	2,463.64%	1,718.18%	1,245.45%	1,145.45%	0.00%	100.00%	-
NAPS	0.338	0.2527	0.2681	0.2427	0.2065	0.1592	0.1282	17.52%
YoY %	33.76%	-5.74%	10.47%	17.53%	29.71%	24.18%	-	-
Horiz. %	263.65%	197.11%	209.13%	189.31%	161.08%	124.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	4.36	2.68	3.68	2.60	3.93	2.33	1.84	-
P/RPS	1.85	1.22	0.83	0.81	0.54	0.39	0.39	29.60%
YoY %	51.64%	46.99%	2.47%	50.00%	38.46%	0.00%	-	-
Horiz. %	474.36%	312.82%	212.82%	207.69%	138.46%	100.00%	100.00%	-
P/EPS	27.11	16.71	9.94	23.94	11.54	13.08	9.67	18.73%
YoY %	62.24%	68.11%	-58.48%	107.45%	-11.77%	35.26%	-	-
Horiz. %	280.35%	172.80%	102.79%	247.57%	119.34%	135.26%	100.00%	-
EY	3.69	5.99	10.07	4.18	8.67	7.65	10.34	-15.77%
YoY %	-38.40%	-40.52%	140.91%	-51.79%	13.33%	-26.02%	-	-
Horiz. %	35.69%	57.93%	97.39%	40.43%	83.85%	73.98%	100.00%	-
DY	1.38	2.24	3.26	3.46	5.09	0.00	1.09	4.00%
YoY %	-38.39%	-31.29%	-5.78%	-32.02%	0.00%	0.00%	-	-
Horiz. %	126.61%	205.50%	299.08%	317.43%	466.97%	0.00%	100.00%	-
P/NAPS	6.06	4.79	2.16	1.62	1.19	0.90	0.77	41.01%
YoY %	26.51%	121.76%	33.33%	36.13%	32.22%	16.88%	-	-
Horiz. %	787.01%	622.08%	280.52%	210.39%	154.55%	116.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	28/08/13	30/08/12	-
Price	4.79	3.29	4.30	1.85	6.10	2.02	1.70	-
P/RPS	2.03	1.49	0.97	0.58	0.83	0.34	0.36	33.39%
YoY %	36.24%	53.61%	67.24%	-30.12%	144.12%	-5.56%	-	-
Horiz. %	563.89%	413.89%	269.44%	161.11%	230.56%	94.44%	100.00%	-
P/EPS	29.78	20.51	11.61	17.03	17.91	11.34	8.94	22.19%
YoY %	45.20%	76.66%	-31.83%	-4.91%	57.94%	26.85%	-	-
Horiz. %	333.11%	229.42%	129.87%	190.49%	200.34%	126.85%	100.00%	-
EY	3.36	4.88	8.61	5.87	5.58	8.82	11.19	-18.16%
YoY %	-31.15%	-43.32%	46.68%	5.20%	-36.73%	-21.18%	-	-
Horiz. %	30.03%	43.61%	76.94%	52.46%	49.87%	78.82%	100.00%	-
DY	1.25	1.82	2.79	4.86	3.28	0.00	1.18	0.96%
YoY %	-31.32%	-34.77%	-42.59%	48.17%	0.00%	0.00%	-	-
Horiz. %	105.93%	154.24%	236.44%	411.86%	277.97%	0.00%	100.00%	-
P/NAPS	6.65	5.88	2.53	1.16	1.85	0.78	0.71	45.16%
YoY %	13.10%	132.41%	118.10%	-37.30%	137.18%	9.86%	-	-
Horiz. %	936.62%	828.17%	356.34%	163.38%	260.56%	109.86%	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