[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

30-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -20.47%

YoY- -33.03%

Quarter Report

PMAH - Q1 2023 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	13,802,930	13,693,986	13,659,754	12,286,708	15,692,091	15,698,300	15,857,072	-8.81%
YoY %	0.80%	0.25%	11.18%	-21.70%	-0.04%	-1.00%	-	-
Horiz. %	87.05%	86.36%	86.14%	77.48%	98.96%	99.00%	100.00%	-
PBT	1,632,137	1,611,216	1,610,132	1,571,204	1,970,928	2,165,869	2,349,800	-21.51%
YoY %	1.30%	0.07%	2.48%	-20.28%	-9.00%	-7.83%	-	-
Horiz. %	69.46%	68.57%	68.52%	66.87%	83.88%	92.17%	100.00%	-
Tax	-114,639	-120,873	-136,440	-149,768	-190,186	-248,113	-257,506	-41.61%
YoY %	5.16%	11.41%	8.90%	21.25%	23.35%	3.65%	-	-
Horiz. %	44.52%	46.94%	52.99%	58.16%	73.86%	96.35%	100.00%	-
NP	1,517,498	1,490,342	1,473,692	1,421,436	1,780,742	1,917,756	2,092,294	-19.22%
YoY %	1.82%	1.13%	3.68%	-20.18%	-7.14%	-8.34%	-	-
Horiz. %	72.53%	71.23%	70.43%	67.94%	85.11%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,214,341	1,191,836	1,175,522	1,127,888	1,418,204	1,527,993	1,660,382	-18.77%
YoY %	1.89%	1.39%	4.22%	-20.47%	-7.19%	-7.97%	-	-
Horiz. %	73.14%	71.78%	70.80%	67.93%	85.41%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.02%	7.50%	8.47%	9.53%	9.65%	11.46%	10.96%	-
YoY %	-6.40%	-11.45%	-11.12%	-1.24%	-15.79%	4.56%	-	-
Horiz. %	64.05%	68.43%	77.28%	86.95%	88.05%	104.56%	100.00%	-
Total Cost	12,285,432	12,203,644	12,186,062	10,865,272	13,911,349	13,780,544	13,764,778	-7.28%
YoY %	0.67%	0.14%	12.16%	-21.90%	0.95%	0.11%	-	-
Horiz. %	89.25%	88.66%	88.53%	78.94%	101.06%	100.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,921,278	6,674,090	6,557,312	6,803,211	6,674,090	5,850,128	5,760,191	12.98%
YoY %	3.70%	1.78%	-3.61%	1.93%	14.08%	1.56%	-	-
Horiz. %	120.16%	115.87%	113.84%	118.11%	115.87%	101.56%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	576,773	576,773	573,764	573,764	556,174	549,307	534,874	5.14%
YoY %	0.00%	0.52%	0.00%	3.16%	1.25%	2.70%	-	-
Horiz. %	107.83%	107.83%	107.27%	107.27%	103.98%	102.70%	100.00%	-
Div Payout %	47.50%	48.39%	48.81%	50.87%	39.22%	35.95%	32.21%	-
YoY %	-1.84%	-0.86%	-4.05%	29.70%	9.10%	11.61%	-	-
Horiz. %	147.47%	150.23%	151.54%	157.93%	121.76%	111.61%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	6,921,278	6,674,090	6,557,312	6,803,211	6,674,090	5,850,128	5,760,191	12.98%
YoY %	3.70%	1.78%	-3.61%	1.93%	14.08%	1.56%	-	-
Horiz. %	120.16%	115.87%	113.84%	118.11%	115.87%	101.56%	100.00%	-
NOSH	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.99%	10.88%	10.79%	11.57%	11.35%	12.22%	13.19%	-
YoY %	1.01%	0.83%	-6.74%	1.94%	-7.12%	-7.35%	-	-
Horiz. %	83.32%	82.49%	81.80%	87.72%	86.05%	92.65%	100.00%	-
ROE	17.55%	17.86%	17.93%	16.58%	21.25%	26.12%	28.83%	-
YoY %	-1.74%	-0.39%	8.14%	-21.98%	-18.64%	-9.40%	-	-
Horiz. %	60.87%	61.95%	62.19%	57.51%	73.71%	90.60%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	167.52	166.20	166.65	149.90	190.45	190.52	192.70	-8.88%
YoY %	0.79%	-0.27%	11.17%	-21.29%	-0.04%	-1.13%	-	-
Horiz. %	86.93%	86.25%	86.48%	77.79%	98.83%	98.87%	100.00%	-
EPS	14.74	14.47	14.34	13.76	17.30	18.68	20.36	-19.32%
YoY %	1.87%	0.91%	4.22%	-20.46%	-7.39%	-8.25%	-	-
Horiz. %	72.40%	71.07%	70.43%	67.58%	84.97%	91.75%	100.00%	-
DPS	7.00	7.00	7.00	7.00	6.75	6.67	6.50	5.05%
YoY %	0.00%	0.00%	0.00%	3.70%	1.20%	2.62%	-	-
Horiz. %	107.69%	107.69%	107.69%	107.69%	103.85%	102.62%	100.00%	-
NAPS	0.84	0.81	0.80	0.83	0.81	0.71	0.70	12.88%
YoY %	3.70%	1.25%	-3.61%	2.47%	14.08%	1.43%	-	-
Horiz. %	120.00%	115.71%	114.29%	118.57%	115.71%	101.43%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	167.52	166.20	165.78	149.12	190.45	190.52	192.45	-8.81%
YoY %	0.79%	0.25%	11.17%	-21.70%	-0.04%	-1.00%	-	-
Horiz. %	87.05%	86.36%	86.14%	77.49%	98.96%	99.00%	100.00%	-
EPS	14.74	14.47	14.27	13.69	17.30	18.68	20.15	-18.76%
YoY %	1.87%	1.40%	4.24%	-20.87%	-7.39%	-7.30%	-	-
Horiz. %	73.15%	71.81%	70.82%	67.94%	85.86%	92.70%	100.00%	-
DPS	7.00	7.00	6.96	6.96	6.75	6.67	6.49	5.15%
YoY %	0.00%	0.57%	0.00%	3.11%	1.20%	2.77%	-	-
Horiz. %	107.86%	107.86%	107.24%	107.24%	104.01%	102.77%	100.00%	-
NAPS	0.84	0.81	0.7958	0.8257	0.81	0.71	0.6991	12.98%
YoY %	3.70%	1.78%	-3.62%	1.94%	14.08%	1.56%	-	-
Horiz. %	120.15%	115.86%	113.83%	118.11%	115.86%	101.56%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	4.81	4.71	4.70	4.87	4.88	4.04	4.76	-
P/RPS	2.87	2.83	2.82	3.25	2.56	2.12	2.47	10.49%
YoY %	1.41%	0.35%	-13.23%	26.95%	20.75%	-14.17%	-	-
Horiz. %	116.19%	114.57%	114.17%	131.58%	103.64%	85.83%	100.00%	-
P/EPS	32.64	32.56	32.77	35.39	28.35	21.79	23.59	24.09%
YoY %	0.25%	-0.64%	-7.40%	24.83%	30.11%	-7.63%	-	-
Horiz. %	138.36%	138.02%	138.91%	150.02%	120.18%	92.37%	100.00%	-
EY	3.06	3.07	3.05	2.83	3.53	4.59	4.24	-19.49%
YoY %	-0.33%	0.66%	7.77%	-19.83%	-23.09%	8.25%	-	-
Horiz. %	72.17%	72.41%	71.93%	66.75%	83.25%	108.25%	100.00%	-
DY	1.46	1.49	1.49	1.44	1.38	1.65	1.37	4.32%
YoY %	-2.01%	0.00%	3.47%	4.35%	-16.36%	20.44%	-	-
Horiz. %	106.57%	108.76%	108.76%	105.11%	100.73%	120.44%	100.00%	-
P/NAPS	5.73	5.81	5.87	5.87	6.02	5.69	6.80	-10.75%
YoY %	-1.38%	-1.02%	0.00%	-2.49%	5.80%	-16.32%	-	-
Horiz. %	84.26%	85.44%	86.32%	86.32%	88.53%	83.68%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/11/23	29/08/23	30/05/23	24/02/23	29/11/22	25/08/22	-
Price	4.65	4.85	4.90	4.73	5.20	4.80	4.89	-
P/RPS	2.78	2.92	2.94	3.16	2.73	2.52	2.54	6.18%
YoY %	-4.79%	-0.68%	-6.96%	15.75%	8.33%	-0.79%	-	-
Horiz. %	109.45%	114.96%	115.75%	124.41%	107.48%	99.21%	100.00%	-
P/EPS	31.55	33.53	34.17	34.37	30.21	25.88	24.23	19.18%
YoY %	-5.91%	-1.87%	-0.58%	13.77%	16.73%	6.81%	-	-
Horiz. %	130.21%	138.38%	141.02%	141.85%	124.68%	106.81%	100.00%	-
EY	3.17	2.98	2.93	2.91	3.31	3.86	4.13	-16.12%
YoY %	6.38%	1.71%	0.69%	-12.08%	-14.25%	-6.54%	-	-
Horiz. %	76.76%	72.15%	70.94%	70.46%	80.15%	93.46%	100.00%	-
DY	1.51	1.44	1.43	1.48	1.30	1.39	1.33	8.80%
YoY %	4.86%	0.70%	-3.38%	13.85%	-6.47%	4.51%	-	-
Horiz. %	113.53%	108.27%	107.52%	111.28%	97.74%	104.51%	100.00%	-
P/NAPS	5.54	5.99	6.13	5.70	6.42	6.76	6.99	-14.32%
YoY %	-7.51%	-2.28%	7.54%	-11.21%	-5.03%	-3.29%	-	-
Horiz. %	79.26%	85.69%	87.70%	81.55%	91.85%	96.71%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 11:20:00

EMA 5

10 Mins

BUY

2024-05-03 11:15:00

ADX

5 Mins

BUY

2024-05-03 11:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 11:10:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

345

MPI

MALAYSIAN PACIFIC INDUSTRIES

315

HLIND

HONG LEONG INDUSTRIES BHD

311

YTLPOWR

YTL POWER INTERNATIONAL BHD

304

MYEG

MY E.G. SERVICES BHD

250

CAPITALA

CAPITAL A BERHAD

229

YTL

YTL CORPORATION BHD

198

DNEX

DAGANG NEXCHANGE BERHAD

197

PBBANK

PUBLIC BANK BHD

190

Daily Stocks

HSI-CXG

0.165

+0.04

211,588,800

HSI-HUT

0.24

-0.03

92,825,600

FITTERS

0.05

0.00

71,174,600

BPURI

0.075

0.00

69,386,500

INGENIEU

0.125

-0.005

54,973,300

EPICON

0.44

-0.03

36,384,400

HSI-HS2

0.135

-0.025

34,314,400

YTL

3.25

+0.09

27,653,700

MYEG

0.91

+0.005

26,895,700

JAKS

0.145

+0.015

23,798,900

More active Stocks

AJI

20.38

+0.64

750,500

DLADY

34.24

+0.54

12,200

MPI

30.92

+0.50

71,900

F&N

32.20

+0.38

176,800

NESTLE

128.20

+0.30

11,700

HUMEIND-LA

4.10

+0.22

3,400

TENAGA

12.22

+0.20

4,860,400

SAM

5.02

+0.19

236,300

HSI-CVV

0.95

+0.165

28,100

PETGAS

18.08

+0.16

189,400

More gainer Stocks

ALLIANZ

21.00

-0.28

3,600

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

181,700

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.07

-0.12

56,700

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

KLK

23.14

-0.10

380,700

HSI-HS6

0.575

-0.095

108,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More