[PMETAL] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 5.67%

YoY- 45.2%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	7,556,132	8,670,961	9,082,316	8,228,972	6,002,166	4,154,016	3,733,629	12.45%
YoY %	-12.86%	-4.53%	10.37%	37.10%	44.49%	11.26%	-	-
Horiz. %	202.38%	232.24%	243.26%	220.40%	160.76%	111.26%	100.00%	-
PBT	626,164	649,910	873,516	819,303	566,853	216,122	231,296	18.03%
YoY %	-3.65%	-25.60%	6.62%	44.54%	162.28%	-6.56%	-	-
Horiz. %	270.72%	280.99%	377.66%	354.22%	245.08%	93.44%	100.00%	-
Tax	-59,338	-52,539	-84,974	-78,572	-78,211	-36,706	-64,520	-1.38%
YoY %	-12.94%	38.17%	-8.15%	-0.46%	-113.07%	43.11%	-	-
Horiz. %	91.97%	81.43%	131.70%	121.78%	121.22%	56.89%	100.00%	-
NP	566,826	597,371	788,542	740,731	488,642	179,416	166,776	22.59%
YoY %	-5.11%	-24.24%	6.45%	51.59%	172.35%	7.58%	-	-
Horiz. %	339.87%	358.19%	472.82%	444.15%	292.99%	107.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,131	495,907	623,762	584,379	402,473	139,394	142,031	20.99%
YoY %	-10.04%	-20.50%	6.74%	45.20%	188.73%	-1.86%	-	-
Horiz. %	314.11%	349.15%	439.17%	411.44%	283.37%	98.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.48%	8.08%	9.73%	9.59%	13.80%	16.98%	27.89%	-
YoY %	17.33%	-16.96%	1.46%	-30.51%	-18.73%	-39.12%	-	-
Horiz. %	33.99%	28.97%	34.89%	34.39%	49.48%	60.88%	100.00%	-
Total Cost	6,989,306	8,073,590	8,293,774	7,488,241	5,513,524	3,974,600	3,566,853	11.85%
YoY %	-13.43%	-2.65%	10.76%	35.82%	38.72%	11.43%	-	-
Horiz. %	195.95%	226.35%	232.52%	209.94%	154.58%	111.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,755,441	3,188,462	2,925,984	1,752,657	2,272,750	1,858,873	1,802,763	12.99%
YoY %	17.78%	8.97%	66.95%	-22.88%	22.26%	3.11%	-	-
Horiz. %	208.32%	176.87%	162.31%	97.22%	126.07%	103.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	171,619	209,721	250,573	208,132	110,479	100,689	72,421	15.44%
YoY %	-18.17%	-16.30%	20.39%	88.39%	9.72%	39.03%	-	-
Horiz. %	236.97%	289.59%	345.99%	287.39%	152.55%	139.03%	100.00%	-
Div Payout %	38.47%	42.29%	40.17%	35.62%	27.45%	72.23%	50.99%	-
YoY %	-9.03%	5.28%	12.77%	29.76%	-62.00%	41.66%	-	-
Horiz. %	75.45%	82.94%	78.78%	69.86%	53.83%	141.66%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	3,755,441	3,188,462	2,925,984	1,752,657	2,272,750	1,858,873	1,802,763	12.99%
YoY %	17.78%	8.97%	66.95%	-22.88%	22.26%	3.11%	-	-
Horiz. %	208.32%	176.87%	162.31%	97.22%	126.07%	103.11%	100.00%	-
NOSH	4,038,109	4,038,109	3,942,959	3,729,058	1,306,178	1,299,911	527,123	40.35%
YoY %	0.00%	2.41%	5.74%	185.49%	0.48%	146.60%	-	-
Horiz. %	766.07%	766.07%	748.01%	707.44%	247.79%	246.60%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	7.50%	6.89%	8.68%	9.00%	8.14%	4.32%	4.47%	-
YoY %	8.85%	-20.62%	-3.56%	10.57%	88.43%	-3.36%	-	-
Horiz. %	167.79%	154.14%	194.18%	201.34%	182.10%	96.64%	100.00%	-
ROE	11.88%	15.55%	21.32%	33.34%	17.71%	7.50%	7.88%	-
YoY %	-23.60%	-27.06%	-36.05%	88.26%	136.13%	-4.82%	-	-
Horiz. %	150.76%	197.34%	270.56%	423.10%	224.75%	95.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	187.12	214.84	232.80	220.67	459.52	319.56	708.30	-19.88%
YoY %	-12.90%	-7.71%	5.50%	-51.98%	43.80%	-54.88%	-	-
Horiz. %	26.42%	30.33%	32.87%	31.15%	64.88%	45.12%	100.00%	-
EPS	11.05	12.29	15.99	15.67	30.81	10.72	26.94	-13.79%
YoY %	-10.09%	-23.14%	2.04%	-49.14%	187.41%	-60.21%	-	-
Horiz. %	41.02%	45.62%	59.35%	58.17%	114.37%	39.79%	100.00%	-
DPS	4.25	5.20	6.42	5.58	8.50	7.75	13.74	-17.74%
YoY %	-18.27%	-19.00%	15.05%	-34.35%	9.68%	-43.60%	-	-
Horiz. %	30.93%	37.85%	46.72%	40.61%	61.86%	56.40%	100.00%	-
NAPS	0.93	0.79	0.75	0.47	1.74	1.43	3.42	-19.49%
YoY %	17.72%	5.33%	59.57%	-72.99%	21.68%	-58.19%	-	-
Horiz. %	27.19%	23.10%	21.93%	13.74%	50.88%	41.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,729,058
RPS	91.70	105.23	110.23	99.87	72.85	50.42	45.31	12.45%
YoY %	-12.86%	-4.54%	10.37%	37.09%	44.49%	11.28%	-	-
Horiz. %	202.38%	232.24%	243.28%	220.41%	160.78%	111.28%	100.00%	-
EPS	5.41	6.02	7.57	7.09	4.88	1.69	1.72	21.02%
YoY %	-10.13%	-20.48%	6.77%	45.29%	188.76%	-1.74%	-	-
Horiz. %	314.53%	350.00%	440.12%	412.21%	283.72%	98.26%	100.00%	-
DPS	2.08	2.55	3.04	2.53	1.34	1.22	0.88	15.40%
YoY %	-18.43%	-16.12%	20.16%	88.81%	9.84%	38.64%	-	-
Horiz. %	236.36%	289.77%	345.45%	287.50%	152.27%	138.64%	100.00%	-
NAPS	0.4558	0.387	0.3551	0.2127	0.2758	0.2256	0.2188	12.99%
YoY %	17.78%	8.98%	66.95%	-22.88%	22.25%	3.11%	-	-
Horiz. %	208.32%	176.87%	162.29%	97.21%	126.05%	103.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	5.14	4.76	4.86	3.77	4.29	2.06	6.25	-
P/RPS	2.75	2.22	2.09	1.71	0.93	0.64	0.88	20.89%
YoY %	23.87%	6.22%	22.22%	83.87%	45.31%	-27.27%	-	-
Horiz. %	312.50%	252.27%	237.50%	194.32%	105.68%	72.73%	100.00%	-
P/EPS	46.52	38.74	30.40	24.06	13.92	19.21	23.20	12.28%
YoY %	20.08%	27.43%	26.35%	72.84%	-27.54%	-17.20%	-	-
Horiz. %	200.52%	166.98%	131.03%	103.71%	60.00%	82.80%	100.00%	-
EY	2.15	2.58	3.29	4.16	7.18	5.21	4.31	-10.93%
YoY %	-16.67%	-21.58%	-20.91%	-42.06%	37.81%	20.88%	-	-
Horiz. %	49.88%	59.86%	76.33%	96.52%	166.59%	120.88%	100.00%	-
DY	0.83	1.09	1.32	1.48	1.98	3.76	2.20	-14.98%
YoY %	-23.85%	-17.42%	-10.81%	-25.25%	-47.34%	70.91%	-	-
Horiz. %	37.73%	49.55%	60.00%	67.27%	90.00%	170.91%	100.00%	-
P/NAPS	5.53	6.03	6.48	8.02	2.47	1.44	1.83	20.21%
YoY %	-8.29%	-6.94%	-19.20%	224.70%	71.53%	-21.31%	-	-
Horiz. %	302.19%	329.51%	354.10%	438.25%	134.97%	78.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	28/11/19	22/11/18	21/11/17	28/10/16	26/11/15	30/10/14	-
Price	6.70	4.77	4.90	4.75	4.35	2.11	6.85	-
P/RPS	3.58	2.22	2.10	2.15	0.95	0.66	0.97	24.28%
YoY %	61.26%	5.71%	-2.33%	126.32%	43.94%	-31.96%	-	-
Horiz. %	369.07%	228.87%	216.49%	221.65%	97.94%	68.04%	100.00%	-
P/EPS	60.64	38.82	30.65	30.31	14.12	19.68	25.42	15.57%
YoY %	56.21%	26.66%	1.12%	114.66%	-28.25%	-22.58%	-	-
Horiz. %	238.55%	152.71%	120.57%	119.24%	55.55%	77.42%	100.00%	-
EY	1.65	2.58	3.26	3.30	7.08	5.08	3.93	-13.45%
YoY %	-36.05%	-20.86%	-1.21%	-53.39%	39.37%	29.26%	-	-
Horiz. %	41.98%	65.65%	82.95%	83.97%	180.15%	129.26%	100.00%	-
DY	0.63	1.09	1.31	1.18	1.95	3.67	2.01	-17.56%
YoY %	-42.20%	-16.79%	11.02%	-39.49%	-46.87%	82.59%	-	-
Horiz. %	31.34%	54.23%	65.17%	58.71%	97.01%	182.59%	100.00%	-
P/NAPS	7.20	6.04	6.53	10.11	2.50	1.48	2.00	23.77%
YoY %	19.21%	-7.50%	-35.41%	304.40%	68.92%	-26.00%	-	-
Horiz. %	360.00%	302.00%	326.50%	505.50%	125.00%	74.00%	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