[PMETAL] YoY Annualized Quarter 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- 27.24%

YoY- 254.59%

Quarter Report

PMB-Quarterly results-30 June 2016.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	8,609,710	9,128,552	8,201,210	5,751,486	4,006,236	3,794,636	3,039,172	18.94%
YoY %	-5.68%	11.31%	42.59%	43.56%	5.58%	24.86%	-	-
Horiz. %	283.29%	300.36%	269.85%	189.25%	131.82%	124.86%	100.00%	-
PBT	558,076	863,324	817,402	672,828	226,142	239,946	124,336	28.42%
YoY %	-35.36%	5.62%	21.49%	197.52%	-5.75%	92.98%	-	-
Horiz. %	448.85%	694.35%	657.41%	541.14%	181.88%	192.98%	100.00%	-
Tax	-33,214	-80,066	-65,510	-66,312	-46,630	-37,836	-24,538	5.17%
YoY %	58.52%	-22.22%	1.21%	-42.21%	-23.24%	-54.19%	-	-
Horiz. %	135.36%	326.29%	266.97%	270.24%	190.03%	154.19%	100.00%	-
NP	524,862	783,258	751,892	606,516	179,512	202,110	99,798	31.85%
YoY %	-32.99%	4.17%	23.97%	237.87%	-11.18%	102.52%	-	-
Horiz. %	525.92%	784.84%	753.41%	607.74%	179.88%	202.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	435,988	622,160	596,434	481,266	135,726	176,114	90,574	29.92%
YoY %	-29.92%	4.31%	23.93%	254.59%	-22.93%	94.44%	-	-
Horiz. %	481.36%	686.91%	658.50%	531.35%	149.85%	194.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.95%	9.27%	8.01%	9.86%	20.62%	15.77%	19.74%	-
YoY %	-35.81%	15.73%	-18.76%	-52.18%	30.75%	-20.11%	-	-
Horiz. %	30.14%	46.96%	40.58%	49.95%	104.46%	79.89%	100.00%	-
Total Cost	8,084,848	8,345,294	7,449,318	5,144,970	3,826,724	3,592,526	2,939,374	18.35%
YoY %	-3.12%	12.03%	44.79%	34.45%	6.52%	22.22%	-	-
Horiz. %	275.05%	283.91%	253.43%	175.04%	130.19%	122.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,260,068	2,785,004	2,082,313	2,208,834	1,999,646	1,701,159	1,311,340	16.38%
YoY %	17.06%	33.75%	-5.73%	10.46%	17.55%	29.73%	-	-
Horiz. %	248.61%	212.38%	158.79%	168.44%	152.49%	129.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	201,238	232,083	223,104	155,917	112,480	103,413	-	-
YoY %	-13.29%	4.02%	43.09%	38.62%	8.77%	0.00%	-	-
Horiz. %	194.60%	224.42%	215.74%	150.77%	108.77%	100.00%	-	-
Div Payout %	46.16%	37.30%	37.41%	32.40%	82.87%	58.72%	-	-
YoY %	23.75%	-0.29%	15.46%	-60.90%	41.13%	0.00%	-	-
Horiz. %	78.61%	63.52%	63.71%	55.18%	141.13%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	3,260,068	2,785,004	2,082,313	2,208,834	1,999,646	1,701,159	1,311,340	16.38%
YoY %	17.06%	33.75%	-5.73%	10.46%	17.55%	29.73%	-	-
Horiz. %	248.61%	212.38%	158.79%	168.44%	152.49%	129.73%	100.00%	-
NOSH	4,032,431	3,868,746	3,718,416	1,299,314	1,249,779	517,069	508,271	41.20%
YoY %	4.23%	4.04%	186.18%	3.96%	141.70%	1.73%	-	-
Horiz. %	793.36%	761.16%	731.58%	255.63%	245.89%	101.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	6.10%	8.58%	9.17%	10.55%	4.48%	5.33%	3.28%	-
YoY %	-28.90%	-6.43%	-13.08%	135.49%	-15.95%	62.50%	-	-
Horiz. %	185.98%	261.59%	279.57%	321.65%	136.59%	162.50%	100.00%	-
ROE	13.37%	22.34%	28.64%	21.79%	6.79%	10.35%	6.91%	-
YoY %	-40.15%	-22.00%	31.44%	220.91%	-34.40%	49.78%	-	-
Horiz. %	193.49%	323.30%	414.47%	315.34%	98.26%	149.78%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	213.92	236.00	220.56	442.66	320.56	733.87	597.94	-15.73%
YoY %	-9.36%	7.00%	-50.17%	38.09%	-56.32%	22.73%	-	-
Horiz. %	35.78%	39.47%	36.89%	74.03%	53.61%	122.73%	100.00%	-
EPS	10.90	16.10	16.04	37.04	10.86	34.06	17.82	-7.86%
YoY %	-32.30%	0.37%	-56.70%	241.07%	-68.12%	91.13%	-	-
Horiz. %	61.17%	90.35%	90.01%	207.86%	60.94%	191.13%	100.00%	-
DPS	5.00	6.00	6.00	12.00	9.00	20.00	0.00	-
YoY %	-16.67%	0.00%	-50.00%	33.33%	-55.00%	0.00%	-	-
Horiz. %	25.00%	30.00%	30.00%	60.00%	45.00%	100.00%	-	-
NAPS	0.81	0.72	0.56	1.70	1.60	3.29	2.58	-17.55%
YoY %	12.50%	28.57%	-67.06%	6.25%	-51.37%	27.52%	-	-
Horiz. %	31.40%	27.91%	21.71%	65.89%	62.02%	127.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,299,599
RPS	104.44	110.73	99.48	69.77	48.60	46.03	36.87	18.94%
YoY %	-5.68%	11.31%	42.58%	43.56%	5.58%	24.84%	-	-
Horiz. %	283.27%	300.33%	269.81%	189.23%	131.81%	124.84%	100.00%	-
EPS	5.29	7.55	7.23	5.84	1.65	2.14	1.10	29.90%
YoY %	-29.93%	4.43%	23.80%	253.94%	-22.90%	94.55%	-	-
Horiz. %	480.91%	686.36%	657.27%	530.91%	150.00%	194.55%	100.00%	-
DPS	2.44	2.82	2.71	1.89	1.36	1.25	0.00	-
YoY %	-13.48%	4.06%	43.39%	38.97%	8.80%	0.00%	-	-
Horiz. %	195.20%	225.60%	216.80%	151.20%	108.80%	100.00%	-	-
NAPS	0.3955	0.3378	0.2526	0.2679	0.2426	0.2064	0.1591	16.38%
YoY %	17.08%	33.73%	-5.71%	10.43%	17.54%	29.73%	-	-
Horiz. %	248.59%	212.32%	158.77%	168.38%	152.48%	129.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	4.40	4.36	2.68	3.68	2.60	3.93	2.33	-
P/RPS	2.06	1.85	1.22	0.83	0.81	0.54	0.39	31.95%
YoY %	11.35%	51.64%	46.99%	2.47%	50.00%	38.46%	-	-
Horiz. %	528.21%	474.36%	312.82%	212.82%	207.69%	138.46%	100.00%	-
P/EPS	40.62	27.11	16.71	9.94	23.94	11.54	13.08	20.77%
YoY %	49.83%	62.24%	68.11%	-58.48%	107.45%	-11.77%	-	-
Horiz. %	310.55%	207.26%	127.75%	75.99%	183.03%	88.23%	100.00%	-
EY	2.46	3.69	5.99	10.07	4.18	8.67	7.65	-17.22%
YoY %	-33.33%	-38.40%	-40.52%	140.91%	-51.79%	13.33%	-	-
Horiz. %	32.16%	48.24%	78.30%	131.63%	54.64%	113.33%	100.00%	-
DY	1.14	1.38	2.24	3.26	3.46	5.09	0.00	-
YoY %	-17.39%	-38.39%	-31.29%	-5.78%	-32.02%	0.00%	-	-
Horiz. %	22.40%	27.11%	44.01%	64.05%	67.98%	100.00%	-	-
P/NAPS	5.43	6.06	4.79	2.16	1.62	1.19	0.90	34.90%
YoY %	-10.40%	26.51%	121.76%	33.33%	36.13%	32.22%	-	-
Horiz. %	603.33%	673.33%	532.22%	240.00%	180.00%	132.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	28/08/13	-
Price	4.81	4.79	3.29	4.30	1.85	6.10	2.02	-
P/RPS	2.25	2.03	1.49	0.97	0.58	0.83	0.34	37.00%
YoY %	10.84%	36.24%	53.61%	67.24%	-30.12%	144.12%	-	-
Horiz. %	661.76%	597.06%	438.24%	285.29%	170.59%	244.12%	100.00%	-
P/EPS	44.40	29.78	20.51	11.61	17.03	17.91	11.34	25.53%
YoY %	49.09%	45.20%	76.66%	-31.83%	-4.91%	57.94%	-	-
Horiz. %	391.53%	262.61%	180.86%	102.38%	150.18%	157.94%	100.00%	-
EY	2.25	3.36	4.88	8.61	5.87	5.58	8.82	-20.35%
YoY %	-33.04%	-31.15%	-43.32%	46.68%	5.20%	-36.73%	-	-
Horiz. %	25.51%	38.10%	55.33%	97.62%	66.55%	63.27%	100.00%	-
DY	1.04	1.25	1.82	2.79	4.86	3.28	0.00	-
YoY %	-16.80%	-31.32%	-34.77%	-42.59%	48.17%	0.00%	-	-
Horiz. %	31.71%	38.11%	55.49%	85.06%	148.17%	100.00%	-	-
P/NAPS	5.94	6.65	5.88	2.53	1.16	1.85	0.78	40.24%
YoY %	-10.68%	13.10%	132.41%	118.10%	-37.30%	137.18%	-	-
Horiz. %	761.54%	852.56%	753.85%	324.36%	148.72%	237.18%	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