[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

24-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 12.12%

YoY- 139.47%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Annualized Quarter Result
Revenue	15,683,272	10,994,228	10,171,160	9,483,080	8,406,676	7,539,481	7,230,173	67.64%
YoY %	42.65%	8.09%	7.26%	12.80%	11.50%	4.28%	-	-
Horiz. %	216.91%	152.06%	140.68%	131.16%	116.27%	104.28%	100.00%	-
PBT	2,434,804	1,448,693	1,412,057	1,330,086	1,152,928	650,167	588,597	157.91%
YoY %	68.07%	2.59%	6.16%	15.37%	77.33%	10.46%	-	-
Horiz. %	413.66%	246.13%	239.90%	225.98%	195.88%	110.46%	100.00%	-
Tax	-266,192	-116,234	-122,849	-138,684	-118,552	-69,145	-55,022	186.32%
YoY %	-129.01%	5.38%	11.42%	-16.98%	-71.45%	-25.67%	-	-
Horiz. %	483.79%	211.25%	223.27%	252.05%	215.46%	125.67%	100.00%	-
NP	2,168,612	1,332,459	1,289,208	1,191,402	1,034,376	581,022	533,574	154.89%
YoY %	62.75%	3.35%	8.21%	15.18%	78.03%	8.89%	-	-
Horiz. %	406.43%	249.72%	241.62%	223.29%	193.86%	108.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,684,068	1,030,447	992,842	922,598	822,872	457,202	419,473	152.81%
YoY %	63.43%	3.79%	7.61%	12.12%	79.98%	8.99%	-	-
Horiz. %	401.47%	245.65%	236.69%	219.94%	196.17%	108.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.93%	8.02%	8.70%	10.43%	10.28%	10.63%	9.35%	-
YoY %	36.28%	-7.82%	-16.59%	1.46%	-3.29%	13.69%	-	-
Horiz. %	116.90%	85.78%	93.05%	111.55%	109.95%	113.69%	100.00%	-
Total Cost	13,514,660	9,661,769	8,881,952	8,291,678	7,372,300	6,958,459	6,696,598	59.76%
YoY %	39.88%	8.78%	7.12%	12.47%	5.95%	3.91%	-	-
Horiz. %	201.81%	144.28%	132.63%	123.82%	110.09%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	3,755,441	-9.55%
YoY %	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	8.60%	-	-
Horiz. %	86.02%	103.23%	90.32%	94.62%	96.77%	108.60%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	484,573	302,858	296,128	282,667	242,286	171,619	161,524	108.14%
YoY %	60.00%	2.27%	4.76%	16.67%	41.18%	6.25%	-	-
Horiz. %	300.00%	187.50%	183.33%	175.00%	150.00%	106.25%	100.00%	-
Div Payout %	28.77%	29.39%	29.83%	30.64%	29.44%	37.54%	38.51%	-
YoY %	-2.11%	-1.48%	-2.64%	4.08%	-21.58%	-2.52%	-	-
Horiz. %	74.71%	76.32%	77.46%	79.56%	76.45%	97.48%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	3,755,441	-9.55%
YoY %	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	8.60%	-	-
Horiz. %	86.02%	103.23%	90.32%	94.62%	96.77%	108.60%	100.00%	-
NOSH	8,076,219	8,076,219	8,076,219	8,076,219	4,038,109	4,038,109	4,038,109	58.80%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	13.83%	12.12%	12.68%	12.56%	12.30%	7.71%	7.38%	-
YoY %	14.11%	-4.42%	0.96%	2.11%	59.53%	4.47%	-	-
Horiz. %	187.40%	164.23%	171.82%	170.19%	166.67%	104.47%	100.00%	-
ROE	52.13%	26.58%	29.27%	25.96%	22.64%	11.21%	11.17%	-
YoY %	96.12%	-9.19%	12.75%	14.66%	101.96%	0.36%	-	-
Horiz. %	466.70%	237.96%	262.04%	232.41%	202.69%	100.36%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	194.19	136.13	125.94	117.42	104.09	186.71	179.05	5.56%
YoY %	42.65%	8.09%	7.26%	12.81%	-44.25%	4.28%	-	-
Horiz. %	108.46%	76.03%	70.34%	65.58%	58.13%	104.28%	100.00%	-
EPS	20.84	12.76	12.29	11.42	10.20	11.32	10.39	59.11%
YoY %	63.32%	3.82%	7.62%	11.96%	-9.89%	8.95%	-	-
Horiz. %	200.58%	122.81%	118.29%	109.91%	98.17%	108.95%	100.00%	-
DPS	6.00	3.75	3.67	3.50	3.00	4.25	4.00	31.06%
YoY %	60.00%	2.18%	4.86%	16.67%	-29.41%	6.25%	-	-
Horiz. %	150.00%	93.75%	91.75%	87.50%	75.00%	106.25%	100.00%	-
NAPS	0.40	0.48	0.42	0.44	0.45	1.01	0.93	-43.04%
YoY %	-16.67%	14.29%	-4.55%	-2.22%	-55.45%	8.60%	-	-
Horiz. %	43.01%	51.61%	45.16%	47.31%	48.39%	108.60%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	190.34	133.43	123.44	115.09	102.03	91.50	87.75	67.64%
YoY %	42.65%	8.09%	7.26%	12.80%	11.51%	4.27%	-	-
Horiz. %	216.91%	152.06%	140.67%	131.16%	116.27%	104.27%	100.00%	-
EPS	20.44	12.51	12.05	11.20	9.99	5.55	5.09	152.85%
YoY %	63.39%	3.82%	7.59%	12.11%	80.00%	9.04%	-	-
Horiz. %	401.57%	245.78%	236.74%	220.04%	196.27%	109.04%	100.00%	-
DPS	5.88	3.68	3.59	3.43	2.94	2.08	1.96	108.14%
YoY %	59.78%	2.51%	4.66%	16.67%	41.35%	6.12%	-	-
Horiz. %	300.00%	187.76%	183.16%	175.00%	150.00%	106.12%	100.00%	-
NAPS	0.3921	0.4705	0.4117	0.4313	0.4411	0.495	0.4558	-9.55%
YoY %	-16.66%	14.28%	-4.54%	-2.22%	-10.89%	8.60%	-	-
Horiz. %	86.02%	103.23%	90.32%	94.62%	96.77%	108.60%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	6.20	5.78	5.74	4.78	9.90	8.39	5.14	-
P/RPS	3.19	4.25	4.56	4.07	9.51	4.49	2.87	7.30%
YoY %	-24.94%	-6.80%	12.04%	-57.20%	111.80%	56.45%	-	-
Horiz. %	111.15%	148.08%	158.89%	141.81%	331.36%	156.45%	100.00%	-
P/EPS	29.73	45.30	46.69	41.84	97.17	74.10	49.48	-28.81%
YoY %	-34.37%	-2.98%	11.59%	-56.94%	31.13%	49.76%	-	-
Horiz. %	60.08%	91.55%	94.36%	84.56%	196.38%	149.76%	100.00%	-
EY	3.36	2.21	2.14	2.39	1.03	1.35	2.02	40.43%
YoY %	52.04%	3.27%	-10.46%	132.04%	-23.70%	-33.17%	-	-
Horiz. %	166.34%	109.41%	105.94%	118.32%	50.99%	66.83%	100.00%	-
DY	0.97	0.65	0.64	0.73	0.30	0.51	0.78	15.65%
YoY %	49.23%	1.56%	-12.33%	143.33%	-41.18%	-34.62%	-	-
Horiz. %	124.36%	83.33%	82.05%	93.59%	38.46%	65.38%	100.00%	-
P/NAPS	15.50	12.04	13.67	10.86	22.00	8.31	5.53	98.91%
YoY %	28.74%	-11.92%	25.87%	-50.64%	164.74%	50.27%	-	-
Horiz. %	280.29%	217.72%	247.20%	196.38%	397.83%	150.27%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	25/02/22	26/11/21	24/08/21	27/05/21	24/02/21	26/11/20	-
Price	5.50	6.75	5.57	5.00	5.20	8.95	6.70	-
P/RPS	2.83	4.96	4.42	4.26	5.00	4.79	3.74	-16.97%
YoY %	-42.94%	12.22%	3.76%	-14.80%	4.38%	28.07%	-	-
Horiz. %	75.67%	132.62%	118.18%	113.90%	133.69%	128.07%	100.00%	-
P/EPS	26.38	52.90	45.31	43.77	51.04	79.05	64.50	-44.93%
YoY %	-50.13%	16.75%	3.52%	-14.24%	-35.43%	22.56%	-	-
Horiz. %	40.90%	82.02%	70.25%	67.86%	79.13%	122.56%	100.00%	-
EY	3.79	1.89	2.21	2.28	1.96	1.27	1.55	81.59%
YoY %	100.53%	-14.48%	-3.07%	16.33%	54.33%	-18.06%	-	-
Horiz. %	244.52%	121.94%	142.58%	147.10%	126.45%	81.94%	100.00%	-
DY	1.09	0.56	0.66	0.70	0.58	0.47	0.60	48.93%
YoY %	94.64%	-15.15%	-5.71%	20.69%	23.40%	-21.67%	-	-
Horiz. %	181.67%	93.33%	110.00%	116.67%	96.67%	78.33%	100.00%	-
P/NAPS	13.75	14.06	13.26	11.36	11.56	8.86	7.20	53.98%
YoY %	-2.20%	6.03%	16.73%	-1.73%	30.47%	23.06%	-	-
Horiz. %	190.97%	195.28%	184.17%	157.78%	160.56%	123.06%	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