[PMETAL] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 32.97%

YoY- 255.13%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Cumulative Result
Revenue	8,558,734	9,158,525	8,170,364	6,649,451	4,406,674	4,091,017	3,121,657	18.29%
YoY %	-6.55%	12.09%	22.87%	50.90%	7.72%	31.05%	-	-
Horiz. %	274.17%	293.39%	261.73%	213.01%	141.16%	131.05%	100.00%	-
PBT	632,696	874,749	819,531	674,832	233,262	304,065	8,868	103.58%
YoY %	-27.67%	6.74%	21.44%	189.30%	-23.29%	3,328.79%	-	-
Horiz. %	7,134.60%	9,864.11%	9,241.44%	7,609.74%	2,630.38%	3,428.79%	100.00%	-
Tax	-53,926	-89,635	-64,123	-69,062	-68,917	-38,098	2,707	-
YoY %	39.84%	-39.79%	7.15%	-0.21%	-80.89%	-1,507.39%	-	-
Horiz. %	-1,992.09%	-3,311.23%	-2,368.78%	-2,551.24%	-2,545.88%	-1,407.39%	100.00%	-
NP	578,770	785,114	755,408	605,770	164,345	265,967	11,575	91.88%
YoY %	-26.28%	3.93%	24.70%	268.60%	-38.21%	2,197.77%	-	-
Horiz. %	5,000.17%	6,782.84%	6,526.20%	5,233.43%	1,419.83%	2,297.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	471,026	629,980	602,789	483,572	136,169	214,910	14,959	77.65%
YoY %	-25.23%	4.51%	24.65%	255.13%	-36.64%	1,336.66%	-	-
Horiz. %	3,148.78%	4,211.38%	4,029.61%	3,232.65%	910.28%	1,436.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.52%	10.25%	7.82%	10.23%	29.54%	12.53%	-30.53%	-
YoY %	-16.88%	31.07%	-23.56%	-65.37%	135.75%	141.04%	-	-
Horiz. %	-27.91%	-33.57%	-25.61%	-33.51%	-96.76%	-41.04%	100.00%	-
Total Cost	7,979,964	8,373,411	7,414,956	6,043,681	4,242,329	3,825,050	3,110,082	16.99%
YoY %	-4.70%	12.93%	22.69%	42.46%	10.91%	22.99%	-	-
Horiz. %	256.58%	269.23%	238.42%	194.33%	136.41%	122.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,553,536	3,237,204	2,227,223	994,554	1,912,485	1,034,456	1,268,067	18.72%
YoY %	9.77%	45.35%	123.94%	-48.00%	84.88%	-18.42%	-	-
Horiz. %	280.23%	255.29%	175.64%	78.43%	150.82%	81.58%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Dividend
Div	201,905	256,607	226,497	140,895	95,624	97,360	10,185	64.47%
YoY %	-21.32%	13.29%	60.76%	47.34%	-1.78%	855.92%	-	-
Horiz. %	1,982.38%	2,519.46%	2,223.83%	1,383.36%	938.87%	955.92%	100.00%	-
Div Payout %	42.87%	40.73%	37.57%	29.14%	70.22%	45.30%	68.09%	-
YoY %	5.25%	8.41%	28.93%	-58.50%	55.01%	-33.47%	-	-
Horiz. %	62.96%	59.82%	55.18%	42.80%	103.13%	66.53%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Equity
Net Worth	3,553,536	3,237,204	2,227,223	994,554	1,912,485	1,034,456	1,268,067	18.72%
YoY %	9.77%	45.35%	123.94%	-48.00%	84.88%	-18.42%	-	-
Horiz. %	280.23%	255.29%	175.64%	78.43%	150.82%	81.58%	100.00%	-
NOSH	4,038,109	3,950,700	3,832,781	1,657,591	1,274,990	608,504	509,264	41.19%
YoY %	2.21%	3.08%	131.23%	30.01%	109.53%	19.49%	-	-
Horiz. %	792.93%	775.77%	752.61%	325.49%	250.36%	119.49%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Ratio Analysis
NP Margin	6.76%	8.57%	9.25%	9.11%	3.73%	6.50%	0.37%	-
YoY %	-21.12%	-7.35%	1.54%	144.24%	-42.62%	1,656.76%	-	-
Horiz. %	1,827.03%	2,316.22%	2,500.00%	2,462.16%	1,008.11%	1,756.76%	100.00%	-
ROE	13.26%	19.46%	27.06%	48.62%	7.12%	20.78%	1.18%	-
YoY %	-31.86%	-28.09%	-44.34%	582.87%	-65.74%	1,661.02%	-	-
Horiz. %	1,123.73%	1,649.15%	2,293.22%	4,120.34%	603.39%	1,761.02%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Per Share
RPS	211.95	231.99	216.44	401.15	345.62	672.31	612.97	-16.21%
YoY %	-8.64%	7.18%	-46.05%	16.07%	-48.59%	9.68%	-	-
Horiz. %	34.58%	37.85%	35.31%	65.44%	56.38%	109.68%	100.00%	-
EPS	11.72	16.18	16.13	13.22	10.68	20.21	2.94	25.90%
YoY %	-27.56%	0.31%	22.01%	23.78%	-47.15%	587.41%	-	-
Horiz. %	398.64%	550.34%	548.64%	449.66%	363.27%	687.41%	100.00%	-
DPS	5.00	6.50	6.00	8.50	7.50	16.00	2.00	16.49%
YoY %	-23.08%	8.33%	-29.41%	13.33%	-53.12%	700.00%	-	-
Horiz. %	250.00%	325.00%	300.00%	425.00%	375.00%	800.00%	100.00%	-
NAPS	0.88	0.82	0.59	0.60	1.50	1.70	2.49	-15.90%
YoY %	7.32%	38.98%	-1.67%	-60.00%	-11.76%	-31.73%	-	-
Horiz. %	35.34%	32.93%	23.69%	24.10%	60.24%	68.27%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 2,700,389
RPS	103.87	111.15	99.16	80.70	53.48	49.65	37.89	18.29%
YoY %	-6.55%	12.09%	22.87%	50.90%	7.71%	31.04%	-	-
Horiz. %	274.14%	293.35%	261.70%	212.98%	141.15%	131.04%	100.00%	-
EPS	5.72	7.65	7.32	5.87	1.65	2.61	0.18	77.92%
YoY %	-25.23%	4.51%	24.70%	255.76%	-36.78%	1,350.00%	-	-
Horiz. %	3,177.78%	4,250.00%	4,066.67%	3,261.11%	916.67%	1,450.00%	100.00%	-
DPS	2.45	3.11	2.75	1.71	1.16	1.18	0.12	65.28%
YoY %	-21.22%	13.09%	60.82%	47.41%	-1.69%	883.33%	-	-
Horiz. %	2,041.67%	2,591.67%	2,291.67%	1,425.00%	966.67%	983.33%	100.00%	-
NAPS	0.4313	0.3929	0.2703	0.1207	0.2321	0.1255	0.1539	18.72%
YoY %	9.77%	45.36%	123.94%	-48.00%	84.94%	-18.45%	-	-
Horiz. %	280.25%	255.30%	175.63%	78.43%	150.81%	81.55%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	-
Price	4.65	4.83	5.39	1.59	2.09	2.59	2.32	-
P/RPS	2.19	2.08	2.49	0.40	0.60	0.39	0.38	33.88%
YoY %	5.29%	-16.47%	522.50%	-33.33%	53.85%	2.63%	-	-
Horiz. %	576.32%	547.37%	655.26%	105.26%	157.89%	102.63%	100.00%	-
P/EPS	39.86	30.27	33.75	5.45	19.57	7.33	78.98	-10.76%
YoY %	31.68%	-10.31%	519.27%	-72.15%	166.98%	-90.72%	-	-
Horiz. %	50.47%	38.33%	42.73%	6.90%	24.78%	9.28%	100.00%	-
EY	2.51	3.30	2.96	18.35	5.11	13.64	1.27	12.01%
YoY %	-23.94%	11.49%	-83.87%	259.10%	-62.54%	974.02%	-	-
Horiz. %	197.64%	259.84%	233.07%	1,444.88%	402.36%	1,074.02%	100.00%	-
DY	1.08	1.35	1.11	5.35	3.59	6.18	0.86	3.86%
YoY %	-20.00%	21.62%	-79.25%	49.03%	-41.91%	618.60%	-	-
Horiz. %	125.58%	156.98%	129.07%	622.09%	417.44%	718.60%	100.00%	-
P/NAPS	5.28	5.89	9.14	2.65	1.39	1.52	0.93	33.54%
YoY %	-10.36%	-35.56%	244.91%	90.65%	-8.55%	63.44%	-	-
Horiz. %	567.74%	633.33%	982.80%	284.95%	149.46%	163.44%	100.00%	-

	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/02/20	26/02/19	27/02/18	27/02/17	25/02/16	12/02/15	26/02/14	-
Price	4.88	4.15	5.78	2.35	2.15	2.93	2.30	-
P/RPS	2.30	1.79	2.67	0.59	0.62	0.44	0.38	34.97%
YoY %	28.49%	-32.96%	352.54%	-4.84%	40.91%	15.79%	-	-
Horiz. %	605.26%	471.05%	702.63%	155.26%	163.16%	115.79%	100.00%	-
P/EPS	41.84	26.01	36.20	8.06	20.13	8.30	78.30	-9.91%
YoY %	60.86%	-28.15%	349.13%	-59.96%	142.53%	-89.40%	-	-
Horiz. %	53.44%	33.22%	46.23%	10.29%	25.71%	10.60%	100.00%	-
EY	2.39	3.85	2.76	12.41	4.97	12.05	1.28	10.96%
YoY %	-37.92%	39.49%	-77.76%	149.70%	-58.76%	841.41%	-	-
Horiz. %	186.72%	300.78%	215.62%	969.53%	388.28%	941.41%	100.00%	-
DY	1.02	1.57	1.04	3.62	3.49	5.46	0.87	2.68%
YoY %	-35.03%	50.96%	-71.27%	3.72%	-36.08%	527.59%	-	-
Horiz. %	117.24%	180.46%	119.54%	416.09%	401.15%	627.59%	100.00%	-
P/NAPS	5.55	5.06	9.80	3.92	1.43	1.72	0.92	34.90%
YoY %	9.68%	-48.37%	150.00%	174.13%	-16.86%	86.96%	-	-
Horiz. %	603.26%	550.00%	1,065.22%	426.09%	155.43%	186.96%	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