[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 7.61%

YoY- 136.69%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	15,857,072	15,683,272	10,994,228	10,171,160	9,483,080	8,406,676	7,539,481	64.37%
YoY %	1.11%	42.65%	8.09%	7.26%	12.80%	11.50%	-	-
Horiz. %	210.32%	208.02%	145.82%	134.91%	125.78%	111.50%	100.00%	-
PBT	2,349,800	2,434,804	1,448,693	1,412,057	1,330,086	1,152,928	650,167	136.06%
YoY %	-3.49%	68.07%	2.59%	6.16%	15.37%	77.33%	-	-
Horiz. %	361.41%	374.49%	222.82%	217.18%	204.58%	177.33%	100.00%	-
Tax	-257,506	-266,192	-116,234	-122,849	-138,684	-118,552	-69,145	140.84%
YoY %	3.26%	-129.01%	5.38%	11.42%	-16.98%	-71.45%	-	-
Horiz. %	372.41%	384.98%	168.10%	177.67%	200.57%	171.45%	100.00%	-
NP	2,092,294	2,168,612	1,332,459	1,289,208	1,191,402	1,034,376	581,022	135.49%
YoY %	-3.52%	62.75%	3.35%	8.21%	15.18%	78.03%	-	-
Horiz. %	360.11%	373.24%	229.33%	221.89%	205.05%	178.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,660,382	1,684,068	1,030,447	992,842	922,598	822,872	457,202	136.82%
YoY %	-1.41%	63.43%	3.79%	7.61%	12.12%	79.98%	-	-
Horiz. %	363.16%	368.34%	225.38%	217.16%	201.79%	179.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.96%	10.93%	8.02%	8.70%	10.43%	10.28%	10.63%	-
YoY %	0.27%	36.28%	-7.82%	-16.59%	1.46%	-3.29%	-	-
Horiz. %	103.10%	102.82%	75.45%	81.84%	98.12%	96.71%	100.00%	-
Total Cost	13,764,778	13,514,660	9,661,769	8,881,952	8,291,678	7,372,300	6,958,459	57.77%
YoY %	1.85%	39.88%	8.78%	7.12%	12.47%	5.95%	-	-
Horiz. %	197.81%	194.22%	138.85%	127.64%	119.16%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	25.96%
YoY %	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	-	-
Horiz. %	141.23%	79.21%	95.05%	83.17%	87.13%	89.11%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	534,874	484,573	302,858	296,128	282,667	242,286	171,619	113.81%
YoY %	10.38%	60.00%	2.27%	4.76%	16.67%	41.18%	-	-
Horiz. %	311.66%	282.35%	176.47%	172.55%	164.71%	141.18%	100.00%	-
Div Payout %	32.21%	28.77%	29.39%	29.83%	30.64%	29.44%	37.54%	-
YoY %	11.96%	-2.11%	-1.48%	-2.64%	4.08%	-21.58%	-	-
Horiz. %	85.80%	76.64%	78.29%	79.46%	81.62%	78.42%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	25.96%
YoY %	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	-	-
Horiz. %	141.23%	79.21%	95.05%	83.17%	87.13%	89.11%	100.00%	-
NOSH	8,239,617	8,076,219	8,076,219	8,076,219	8,076,219	4,038,109	4,038,109	61.08%
YoY %	2.02%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	204.05%	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	13.19%	13.83%	12.12%	12.68%	12.56%	12.30%	7.71%	-
YoY %	-4.63%	14.11%	-4.42%	0.96%	2.11%	59.53%	-	-
Horiz. %	171.08%	179.38%	157.20%	164.46%	162.91%	159.53%	100.00%	-
ROE	28.83%	52.13%	26.58%	29.27%	25.96%	22.64%	11.21%	-
YoY %	-44.70%	96.12%	-9.19%	12.75%	14.66%	101.96%	-	-
Horiz. %	257.18%	465.03%	237.11%	261.11%	231.58%	201.96%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	192.70	194.19	136.13	125.94	117.42	104.09	186.71	2.13%
YoY %	-0.77%	42.65%	8.09%	7.26%	12.81%	-44.25%	-	-
Horiz. %	103.21%	104.01%	72.91%	67.45%	62.89%	55.75%	100.00%	-
EPS	20.36	20.84	12.76	12.29	11.42	10.20	11.32	48.05%
YoY %	-2.30%	63.32%	3.82%	7.62%	11.96%	-9.89%	-	-
Horiz. %	179.86%	184.10%	112.72%	108.57%	100.88%	90.11%	100.00%	-
DPS	6.50	6.00	3.75	3.67	3.50	3.00	4.25	32.84%
YoY %	8.33%	60.00%	2.18%	4.86%	16.67%	-29.41%	-	-
Horiz. %	152.94%	141.18%	88.24%	86.35%	82.35%	70.59%	100.00%	-
NAPS	0.70	0.40	0.48	0.42	0.44	0.45	1.01	-21.73%
YoY %	75.00%	-16.67%	14.29%	-4.55%	-2.22%	-55.45%	-	-
Horiz. %	69.31%	39.60%	47.52%	41.58%	43.56%	44.55%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	192.35	190.24	133.36	123.38	115.03	101.98	91.46	64.37%
YoY %	1.11%	42.65%	8.09%	7.26%	12.80%	11.50%	-	-
Horiz. %	210.31%	208.00%	145.81%	134.90%	125.77%	111.50%	100.00%	-
EPS	20.14	20.43	12.50	12.04	11.19	9.98	5.55	136.70%
YoY %	-1.42%	63.44%	3.82%	7.60%	12.12%	79.82%	-	-
Horiz. %	362.88%	368.11%	225.23%	216.94%	201.62%	179.82%	100.00%	-
DPS	6.49	5.88	3.67	3.59	3.43	2.94	2.08	113.97%
YoY %	10.37%	60.22%	2.23%	4.66%	16.67%	41.35%	-	-
Horiz. %	312.02%	282.69%	176.44%	172.60%	164.90%	141.35%	100.00%	-
NAPS	0.6987	0.3919	0.4702	0.4115	0.4311	0.4409	0.4947	25.96%
YoY %	78.29%	-16.65%	14.26%	-4.55%	-2.22%	-10.88%	-	-
Horiz. %	141.24%	79.22%	95.05%	83.18%	87.14%	89.12%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	4.76	6.20	5.78	5.74	4.78	9.90	8.39	-
P/RPS	2.47	3.19	4.25	4.56	4.07	9.51	4.49	-32.93%
YoY %	-22.57%	-24.94%	-6.80%	12.04%	-57.20%	111.80%	-	-
Horiz. %	55.01%	71.05%	94.65%	101.56%	90.65%	211.80%	100.00%	-
P/EPS	23.59	29.73	45.30	46.69	41.84	97.17	74.10	-53.47%
YoY %	-20.65%	-34.37%	-2.98%	11.59%	-56.94%	31.13%	-	-
Horiz. %	31.84%	40.12%	61.13%	63.01%	56.46%	131.13%	100.00%	-
EY	4.24	3.36	2.21	2.14	2.39	1.03	1.35	114.91%
YoY %	26.19%	52.04%	3.27%	-10.46%	132.04%	-23.70%	-	-
Horiz. %	314.07%	248.89%	163.70%	158.52%	177.04%	76.30%	100.00%	-
DY	1.37	0.97	0.65	0.64	0.73	0.30	0.51	93.59%
YoY %	41.24%	49.23%	1.56%	-12.33%	143.33%	-41.18%	-	-
Horiz. %	268.63%	190.20%	127.45%	125.49%	143.14%	58.82%	100.00%	-
P/NAPS	6.80	15.50	12.04	13.67	10.86	22.00	8.31	-12.54%
YoY %	-56.13%	28.74%	-11.92%	25.87%	-50.64%	164.74%	-	-
Horiz. %	81.83%	186.52%	144.89%	164.50%	130.69%	264.74%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	30/05/22	25/02/22	26/11/21	24/08/21	27/05/21	24/02/21	-
Price	4.89	5.50	6.75	5.57	5.00	5.20	8.95	-
P/RPS	2.54	2.83	4.96	4.42	4.26	5.00	4.79	-34.56%
YoY %	-10.25%	-42.94%	12.22%	3.76%	-14.80%	4.38%	-	-
Horiz. %	53.03%	59.08%	103.55%	92.28%	88.94%	104.38%	100.00%	-
P/EPS	24.23	26.38	52.90	45.31	43.77	51.04	79.05	-54.63%
YoY %	-8.15%	-50.13%	16.75%	3.52%	-14.24%	-35.43%	-	-
Horiz. %	30.65%	33.37%	66.92%	57.32%	55.37%	64.57%	100.00%	-
EY	4.13	3.79	1.89	2.21	2.28	1.96	1.27	119.97%
YoY %	8.97%	100.53%	-14.48%	-3.07%	16.33%	54.33%	-	-
Horiz. %	325.20%	298.43%	148.82%	174.02%	179.53%	154.33%	100.00%	-
DY	1.33	1.09	0.56	0.66	0.70	0.58	0.47	100.44%
YoY %	22.02%	94.64%	-15.15%	-5.71%	20.69%	23.40%	-	-
Horiz. %	282.98%	231.91%	119.15%	140.43%	148.94%	123.40%	100.00%	-
P/NAPS	6.99	13.75	14.06	13.26	11.36	11.56	8.86	-14.65%
YoY %	-49.16%	-2.20%	6.03%	16.73%	-1.73%	30.47%	-	-
Horiz. %	78.89%	155.19%	158.69%	149.66%	128.22%	130.47%	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