[PMETAL] YoY Annualized 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- -0.11%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 7,539,481 8,558,734 9,158,525 8,170,364 6,649,451 4,406,674 4,091,017 10.71%
PBT 650,167 632,696 874,749 819,531 674,832 233,262 304,065 13.49%
Tax -69,145 -53,926 -89,635 -64,123 -69,062 -68,917 -38,098 10.43%
NP 581,022 578,770 785,114 755,408 605,770 164,345 265,967 13.89%
-
NP to SH 457,202 471,026 629,980 602,789 483,572 136,169 214,910 13.39%
-
Tax Rate 10.63% 8.52% 10.25% 7.82% 10.23% 29.54% 12.53% -
Total Cost 6,958,459 7,979,964 8,373,411 7,414,956 6,043,681 4,242,329 3,825,050 10.47%
-
Net Worth 4,078,490 3,553,536 3,237,204 2,227,223 994,554 1,912,485 1,034,456 25.66%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 171,619 201,905 256,607 226,497 140,895 95,624 97,360 9.89%
Div Payout % 37.54% 42.87% 40.73% 37.57% 29.14% 70.22% 45.30% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 4,078,490 3,553,536 3,237,204 2,227,223 994,554 1,912,485 1,034,456 25.66%
NOSH 4,038,109 4,038,109 3,950,700 3,832,781 1,657,591 1,274,990 608,504 37.04%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.71% 6.76% 8.57% 9.25% 9.11% 3.73% 6.50% -
ROE 11.21% 13.26% 19.46% 27.06% 48.62% 7.12% 20.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 186.71 211.95 231.99 216.44 401.15 345.62 672.31 -19.21%
EPS 11.32 11.72 16.18 16.13 13.22 10.68 20.21 -9.20%
DPS 4.25 5.00 6.50 6.00 8.50 7.50 16.00 -19.80%
NAPS 1.01 0.88 0.82 0.59 0.60 1.50 1.70 -8.30%
Adjusted Per Share Value based on latest NOSH - 3,832,781
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 91.50 103.87 111.15 99.16 80.70 53.48 49.65 10.71%
EPS 5.55 5.72 7.65 7.32 5.87 1.65 2.61 13.38%
DPS 2.08 2.45 3.11 2.75 1.71 1.16 1.18 9.89%
NAPS 0.495 0.4313 0.3929 0.2703 0.1207 0.2321 0.1255 25.67%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 8.39 4.65 4.83 5.39 1.59 2.09 2.59 -
P/RPS 4.49 2.19 2.08 2.49 0.40 0.60 0.39 50.21%
P/EPS 74.10 39.86 30.27 33.75 5.45 19.57 7.33 46.99%
EY 1.35 2.51 3.30 2.96 18.35 5.11 13.64 -31.96%
DY 0.51 1.08 1.35 1.11 5.35 3.59 6.18 -33.99%
P/NAPS 8.31 5.28 5.89 9.14 2.65 1.39 1.52 32.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 -
Price 8.95 4.88 4.15 5.78 2.35 2.15 2.93 -
P/RPS 4.79 2.30 1.79 2.67 0.59 0.62 0.44 48.81%
P/EPS 79.05 41.84 26.01 36.20 8.06 20.13 8.30 45.54%
EY 1.27 2.39 3.85 2.76 12.41 4.97 12.05 -31.24%
DY 0.47 1.02 1.57 1.04 3.62 3.49 5.46 -33.52%
P/NAPS 8.86 5.55 5.06 9.80 3.92 1.43 1.72 31.38%

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