[PMETAL] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 87.81%

YoY- -11.64%

Quarter Report

Press Metal Aluminium Holdings Berhad - Quarterly Report - Q2 2020.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Cumulative Result
Revenue	2,101,669	7,539,481	5,422,630	3,560,567	1,830,016	8,558,734	6,425,232	-52.49%
YoY %	-72.12%	39.04%	52.30%	94.56%	-78.62%	33.21%	-	-
Horiz. %	32.71%	117.34%	84.40%	55.42%	28.48%	133.21%	100.00%	-
PBT	288,232	650,167	441,448	268,532	143,616	632,696	447,980	-25.45%
YoY %	-55.67%	47.28%	64.39%	86.98%	-77.30%	41.23%	-	-
Horiz. %	64.34%	145.13%	98.54%	59.94%	32.06%	141.23%	100.00%	-
Tax	-29,638	-69,145	-41,267	-21,999	-13,361	-53,926	-35,855	-11.91%
YoY %	57.14%	-67.56%	-87.59%	-64.65%	75.22%	-50.40%	-	-
Horiz. %	82.66%	192.85%	115.09%	61.36%	37.26%	150.40%	100.00%	-
NP	258,594	581,022	400,181	246,533	130,255	578,770	412,125	-26.68%
YoY %	-55.49%	45.19%	62.32%	89.27%	-77.49%	40.44%	-	-
Horiz. %	62.75%	140.98%	97.10%	59.82%	31.61%	140.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,718	457,202	314,605	192,630	102,565	471,026	339,500	-28.37%
YoY %	-55.01%	45.33%	63.32%	87.81%	-78.23%	38.74%	-	-
Horiz. %	60.59%	134.67%	92.67%	56.74%	30.21%	138.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.28%	10.63%	9.35%	8.19%	9.30%	8.52%	8.00%	-
YoY %	-3.29%	13.69%	14.16%	-11.94%	9.15%	6.50%	-	-
Horiz. %	128.50%	132.88%	116.88%	102.38%	116.25%	106.50%	100.00%	-
Total Cost	1,843,075	6,958,459	5,022,449	3,314,034	1,699,761	7,979,964	6,013,107	-54.50%
YoY %	-73.51%	38.55%	51.55%	94.97%	-78.70%	32.71%	-	-
Horiz. %	30.65%	115.72%	83.53%	55.11%	28.27%	132.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,634,298	4,078,490	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	9.10%
YoY %	-10.89%	8.60%	10.71%	3.70%	-7.95%	11.45%	-	-
Horiz. %	113.98%	127.91%	117.78%	106.38%	102.58%	111.45%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	60,571	171,619	121,143	80,762	40,381	201,905	151,351	-45.66%
YoY %	-64.71%	41.67%	50.00%	100.00%	-80.00%	33.40%	-	-
Horiz. %	40.02%	113.39%	80.04%	53.36%	26.68%	133.40%	100.00%	-
Div Payout %	29.44%	37.54%	38.51%	41.93%	39.37%	42.87%	44.58%	-
YoY %	-21.58%	-2.52%	-8.16%	6.50%	-8.16%	-3.84%	-	-
Horiz. %	66.04%	84.21%	86.38%	94.06%	88.31%	96.16%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	3,634,298	4,078,490	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	9.10%
YoY %	-10.89%	8.60%	10.71%	3.70%	-7.95%	11.45%	-	-
Horiz. %	113.98%	127.91%	117.78%	106.38%	102.58%	111.45%	100.00%	-
NOSH	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	12.30%	7.71%	7.38%	6.92%	7.12%	6.76%	6.41%	-
YoY %	59.53%	4.47%	6.65%	-2.81%	5.33%	5.46%	-	-
Horiz. %	191.89%	120.28%	115.13%	107.96%	111.08%	105.46%	100.00%	-
ROE	5.66%	11.21%	8.38%	5.68%	3.14%	13.26%	10.65%	-
YoY %	-49.51%	33.77%	47.54%	80.89%	-76.32%	24.51%	-	-
Horiz. %	53.15%	105.26%	78.69%	53.33%	29.48%	124.51%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	26.02	186.71	134.29	88.17	45.32	211.95	159.20	-70.07%
YoY %	-86.06%	39.03%	52.31%	94.55%	-78.62%	33.13%	-	-
Horiz. %	16.34%	117.28%	84.35%	55.38%	28.47%	133.13%	100.00%	-
EPS	2.55	11.32	7.79	4.77	2.54	11.72	8.46	-55.01%
YoY %	-77.47%	45.31%	63.31%	87.80%	-78.33%	38.53%	-	-
Horiz. %	30.14%	133.81%	92.08%	56.38%	30.02%	138.53%	100.00%	-
DPS	0.75	4.25	3.00	2.00	1.00	5.00	3.75	-65.76%
YoY %	-82.35%	41.67%	50.00%	100.00%	-80.00%	33.33%	-	-
Horiz. %	20.00%	113.33%	80.00%	53.33%	26.67%	133.33%	100.00%	-
NAPS	0.45	1.01	0.93	0.84	0.81	0.88	0.79	-31.26%
YoY %	-55.45%	8.60%	10.71%	3.70%	-7.95%	11.39%	-	-
Horiz. %	56.96%	127.85%	117.72%	106.33%	102.53%	111.39%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	25.49	91.46	65.78	43.19	22.20	103.82	77.94	-52.49%
YoY %	-72.13%	39.04%	52.30%	94.55%	-78.62%	33.21%	-	-
Horiz. %	32.70%	117.35%	84.40%	55.41%	28.48%	133.21%	100.00%	-
EPS	2.50	5.55	3.82	2.34	1.24	5.71	4.12	-28.30%
YoY %	-54.95%	45.29%	63.25%	88.71%	-78.28%	38.59%	-	-
Horiz. %	60.68%	134.71%	92.72%	56.80%	30.10%	138.59%	100.00%	-
DPS	0.73	2.08	1.47	0.98	0.49	2.45	1.84	-45.97%
YoY %	-64.90%	41.50%	50.00%	100.00%	-80.00%	33.15%	-	-
Horiz. %	39.67%	113.04%	79.89%	53.26%	26.63%	133.15%	100.00%	-
NAPS	0.4409	0.4947	0.4555	0.4115	0.3968	0.4311	0.3868	9.11%
YoY %	-10.88%	8.61%	10.69%	3.70%	-7.96%	11.45%	-	-
Horiz. %	113.99%	127.90%	117.76%	106.39%	102.59%	111.45%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	9.90	8.39	5.14	4.53	3.29	4.65	4.76	-
P/RPS	38.04	4.49	3.83	5.14	7.26	2.19	2.99	444.13%
YoY %	747.22%	17.23%	-25.49%	-29.20%	231.51%	-26.76%	-	-
Horiz. %	1,272.24%	150.17%	128.09%	171.91%	242.81%	73.24%	100.00%	-
P/EPS	388.66	74.10	65.97	94.96	129.53	39.86	56.59	260.89%
YoY %	424.51%	12.32%	-30.53%	-26.69%	224.96%	-29.56%	-	-
Horiz. %	686.80%	130.94%	116.58%	167.80%	228.89%	70.44%	100.00%	-
EY	0.26	1.35	1.52	1.05	0.77	2.51	1.77	-72.12%
YoY %	-80.74%	-11.18%	44.76%	36.36%	-69.32%	41.81%	-	-
Horiz. %	14.69%	76.27%	85.88%	59.32%	43.50%	141.81%	100.00%	-
DY	0.08	0.51	0.58	0.44	0.30	1.08	0.79	-78.24%
YoY %	-84.31%	-12.07%	31.82%	46.67%	-72.22%	36.71%	-	-
Horiz. %	10.13%	64.56%	73.42%	55.70%	37.97%	136.71%	100.00%	-
P/NAPS	22.00	8.31	5.53	5.39	4.06	5.28	6.03	136.80%
YoY %	164.74%	50.27%	2.60%	32.76%	-23.11%	-12.44%	-	-
Horiz. %	364.84%	137.81%	91.71%	89.39%	67.33%	87.56%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	24/02/21	26/11/20	18/08/20	04/06/20	24/02/20	28/11/19	-
Price	5.20	8.95	6.70	4.98	4.30	4.88	4.77	-
P/RPS	19.98	4.79	4.99	5.65	9.49	2.30	3.00	253.57%
YoY %	317.12%	-4.01%	-11.68%	-40.46%	312.61%	-23.33%	-	-
Horiz. %	666.00%	159.67%	166.33%	188.33%	316.33%	76.67%	100.00%	-
P/EPS	204.15	79.05	86.00	104.40	169.30	41.84	56.71	134.70%
YoY %	158.25%	-8.08%	-17.62%	-38.33%	304.64%	-26.22%	-	-
Horiz. %	359.99%	139.39%	151.65%	184.09%	298.54%	73.78%	100.00%	-
EY	0.49	1.27	1.16	0.96	0.59	2.39	1.76	-57.32%
YoY %	-61.42%	9.48%	20.83%	62.71%	-75.31%	35.80%	-	-
Horiz. %	27.84%	72.16%	65.91%	54.55%	33.52%	135.80%	100.00%	-
DY	0.14	0.47	0.45	0.40	0.23	1.02	0.79	-68.41%
YoY %	-70.21%	4.44%	12.50%	73.91%	-77.45%	29.11%	-	-
Horiz. %	17.72%	59.49%	56.96%	50.63%	29.11%	129.11%	100.00%	-
P/NAPS	11.56	8.86	7.20	5.93	5.31	5.55	6.04	54.09%
YoY %	30.47%	23.06%	21.42%	11.68%	-4.32%	-8.11%	-	-
Horiz. %	191.39%	146.69%	119.21%	98.18%	87.91%	91.89%	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