[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

30-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- 63.43%

YoY- 104.66%

Quarter Report

PMAH - Q1 2022 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	15,692,091	15,698,300	15,857,072	15,683,272	10,994,228	10,171,160	9,483,080	39.77%
YoY %	-0.04%	-1.00%	1.11%	42.65%	8.09%	7.26%	-	-
Horiz. %	165.47%	165.54%	167.21%	165.38%	115.94%	107.26%	100.00%	-
PBT	1,970,928	2,165,869	2,349,800	2,434,804	1,448,693	1,412,057	1,330,086	29.88%
YoY %	-9.00%	-7.83%	-3.49%	68.07%	2.59%	6.16%	-	-
Horiz. %	148.18%	162.84%	176.67%	183.06%	108.92%	106.16%	100.00%	-
Tax	-190,186	-248,113	-257,506	-266,192	-116,234	-122,849	-138,684	23.36%
YoY %	23.35%	3.65%	3.26%	-129.01%	5.38%	11.42%	-	-
Horiz. %	137.14%	178.91%	185.68%	191.94%	83.81%	88.58%	100.00%	-
NP	1,780,742	1,917,756	2,092,294	2,168,612	1,332,459	1,289,208	1,191,402	30.63%
YoY %	-7.14%	-8.34%	-3.52%	62.75%	3.35%	8.21%	-	-
Horiz. %	149.47%	160.97%	175.62%	182.02%	111.84%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,418,204	1,527,993	1,660,382	1,684,068	1,030,447	992,842	922,598	33.08%
YoY %	-7.19%	-7.97%	-1.41%	63.43%	3.79%	7.61%	-	-
Horiz. %	153.72%	165.62%	179.97%	182.54%	111.69%	107.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.65%	11.46%	10.96%	10.93%	8.02%	8.70%	10.43%	-
YoY %	-15.79%	4.56%	0.27%	36.28%	-7.82%	-16.59%	-	-
Horiz. %	92.52%	109.88%	105.08%	104.79%	76.89%	83.41%	100.00%	-
Total Cost	13,911,349	13,780,544	13,764,778	13,514,660	9,661,769	8,881,952	8,291,678	41.06%
YoY %	0.95%	0.11%	1.85%	39.88%	8.78%	7.12%	-	-
Horiz. %	167.77%	166.20%	166.01%	162.99%	116.52%	107.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,674,090	5,850,128	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	52.05%
YoY %	14.08%	1.56%	78.31%	-16.67%	14.29%	-4.55%	-	-
Horiz. %	187.82%	164.63%	162.10%	90.91%	109.09%	95.45%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	556,174	549,307	534,874	484,573	302,858	296,128	282,667	56.82%
YoY %	1.25%	2.70%	10.38%	60.00%	2.27%	4.76%	-	-
Horiz. %	196.76%	194.33%	189.22%	171.43%	107.14%	104.76%	100.00%	-
Div Payout %	39.22%	35.95%	32.21%	28.77%	29.39%	29.83%	30.64%	-
YoY %	9.10%	11.61%	11.96%	-2.11%	-1.48%	-2.64%	-	-
Horiz. %	128.00%	117.33%	105.12%	93.90%	95.92%	97.36%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	6,674,090	5,850,128	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	52.05%
YoY %	14.08%	1.56%	78.31%	-16.67%	14.29%	-4.55%	-	-
Horiz. %	187.82%	164.63%	162.10%	90.91%	109.09%	95.45%	100.00%	-
NOSH	8,239,617	8,239,617	8,239,617	8,076,219	8,076,219	8,076,219	8,076,219	1.34%
YoY %	0.00%	0.00%	2.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.02%	102.02%	102.02%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	11.35%	12.22%	13.19%	13.83%	12.12%	12.68%	12.56%	-
YoY %	-7.12%	-7.35%	-4.63%	14.11%	-4.42%	0.96%	-	-
Horiz. %	90.37%	97.29%	105.02%	110.11%	96.50%	100.96%	100.00%	-
ROE	21.25%	26.12%	28.83%	52.13%	26.58%	29.27%	25.96%	-
YoY %	-18.64%	-9.40%	-44.70%	96.12%	-9.19%	12.75%	-	-
Horiz. %	81.86%	100.62%	111.06%	200.81%	102.39%	112.75%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	190.45	190.52	192.70	194.19	136.13	125.94	117.42	37.92%
YoY %	-0.04%	-1.13%	-0.77%	42.65%	8.09%	7.26%	-	-
Horiz. %	162.20%	162.26%	164.11%	165.38%	115.93%	107.26%	100.00%	-
EPS	17.30	18.68	20.36	20.84	12.76	12.29	11.42	31.80%
YoY %	-7.39%	-8.25%	-2.30%	63.32%	3.82%	7.62%	-	-
Horiz. %	151.49%	163.57%	178.28%	182.49%	111.73%	107.62%	100.00%	-
DPS	6.75	6.67	6.50	6.00	3.75	3.67	3.50	54.75%
YoY %	1.20%	2.62%	8.33%	60.00%	2.18%	4.86%	-	-
Horiz. %	192.86%	190.57%	185.71%	171.43%	107.14%	104.86%	100.00%	-
NAPS	0.81	0.71	0.70	0.40	0.48	0.42	0.44	50.03%
YoY %	14.08%	1.43%	75.00%	-16.67%	14.29%	-4.55%	-	-
Horiz. %	184.09%	161.36%	159.09%	90.91%	109.09%	95.45%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	190.45	190.52	192.45	190.34	133.43	123.44	115.09	39.77%
YoY %	-0.04%	-1.00%	1.11%	42.65%	8.09%	7.26%	-	-
Horiz. %	165.48%	165.54%	167.22%	165.38%	115.94%	107.26%	100.00%	-
EPS	17.30	18.68	20.15	20.44	12.51	12.05	11.20	33.51%
YoY %	-7.39%	-7.30%	-1.42%	63.39%	3.82%	7.59%	-	-
Horiz. %	154.46%	166.79%	179.91%	182.50%	111.70%	107.59%	100.00%	-
DPS	6.75	6.67	6.49	5.88	3.68	3.59	3.43	56.84%
YoY %	1.20%	2.77%	10.37%	59.78%	2.51%	4.66%	-	-
Horiz. %	196.79%	194.46%	189.21%	171.43%	107.29%	104.66%	100.00%	-
NAPS	0.81	0.71	0.6991	0.3921	0.4705	0.4117	0.4313	52.04%
YoY %	14.08%	1.56%	78.30%	-16.66%	14.28%	-4.54%	-	-
Horiz. %	187.80%	164.62%	162.09%	90.91%	109.09%	95.46%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	4.88	4.04	4.76	6.20	5.78	5.74	4.78	-
P/RPS	2.56	2.12	2.47	3.19	4.25	4.56	4.07	-26.52%
YoY %	20.75%	-14.17%	-22.57%	-24.94%	-6.80%	12.04%	-	-
Horiz. %	62.90%	52.09%	60.69%	78.38%	104.42%	112.04%	100.00%	-
P/EPS	28.35	21.79	23.59	29.73	45.30	46.69	41.84	-22.80%
YoY %	30.11%	-7.63%	-20.65%	-34.37%	-2.98%	11.59%	-	-
Horiz. %	67.76%	52.08%	56.38%	71.06%	108.27%	111.59%	100.00%	-
EY	3.53	4.59	4.24	3.36	2.21	2.14	2.39	29.60%
YoY %	-23.09%	8.25%	26.19%	52.04%	3.27%	-10.46%	-	-
Horiz. %	147.70%	192.05%	177.41%	140.59%	92.47%	89.54%	100.00%	-
DY	1.38	1.65	1.37	0.97	0.65	0.64	0.73	52.70%
YoY %	-16.36%	20.44%	41.24%	49.23%	1.56%	-12.33%	-	-
Horiz. %	189.04%	226.03%	187.67%	132.88%	89.04%	87.67%	100.00%	-
P/NAPS	6.02	5.69	6.80	15.50	12.04	13.67	10.86	-32.44%
YoY %	5.80%	-16.32%	-56.13%	28.74%	-11.92%	25.87%	-	-
Horiz. %	55.43%	52.39%	62.62%	142.73%	110.87%	125.87%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	29/11/22	25/08/22	30/05/22	25/02/22	26/11/21	24/08/21	-
Price	5.20	4.80	4.89	5.50	6.75	5.57	5.00	-
P/RPS	2.73	2.52	2.54	2.83	4.96	4.42	4.26	-25.60%
YoY %	8.33%	-0.79%	-10.25%	-42.94%	12.22%	3.76%	-	-
Horiz. %	64.08%	59.15%	59.62%	66.43%	116.43%	103.76%	100.00%	-
P/EPS	30.21	25.88	24.23	26.38	52.90	45.31	43.77	-21.84%
YoY %	16.73%	6.81%	-8.15%	-50.13%	16.75%	3.52%	-	-
Horiz. %	69.02%	59.13%	55.36%	60.27%	120.86%	103.52%	100.00%	-
EY	3.31	3.86	4.13	3.79	1.89	2.21	2.28	28.12%
YoY %	-14.25%	-6.54%	8.97%	100.53%	-14.48%	-3.07%	-	-
Horiz. %	145.18%	169.30%	181.14%	166.23%	82.89%	96.93%	100.00%	-
DY	1.30	1.39	1.33	1.09	0.56	0.66	0.70	50.91%
YoY %	-6.47%	4.51%	22.02%	94.64%	-15.15%	-5.71%	-	-
Horiz. %	185.71%	198.57%	190.00%	155.71%	80.00%	94.29%	100.00%	-
P/NAPS	6.42	6.76	6.99	13.75	14.06	13.26	11.36	-31.57%
YoY %	-5.03%	-3.29%	-49.16%	-2.20%	6.03%	16.73%	-	-
Horiz. %	56.51%	59.51%	61.53%	121.04%	123.77%	116.73%	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