[PMETAL] QoQ Cumulative 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- 124.24%

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
Cumulative Result
Revenue	3,920,818	10,994,228	7,628,370	4,741,540	2,101,669	7,539,481	5,422,630	-19.45%
YoY %	-64.34%	44.12%	60.88%	125.61%	-72.12%	39.04%	-	-
Horiz. %	72.30%	202.75%	140.68%	87.44%	38.76%	139.04%	100.00%	-
PBT	608,701	1,448,693	1,059,043	665,043	288,232	650,167	441,448	23.90%
YoY %	-57.98%	36.79%	59.24%	130.73%	-55.67%	47.28%	-	-
Horiz. %	137.89%	328.17%	239.90%	150.65%	65.29%	147.28%	100.00%	-
Tax	-66,548	-116,234	-92,137	-69,342	-29,638	-69,145	-41,267	37.55%
YoY %	42.75%	-26.15%	-32.87%	-133.96%	57.14%	-67.56%	-	-
Horiz. %	161.26%	281.66%	223.27%	168.03%	71.82%	167.56%	100.00%	-
NP	542,153	1,332,459	966,906	595,701	258,594	581,022	400,181	22.45%
YoY %	-59.31%	37.81%	62.31%	130.36%	-55.49%	45.19%	-	-
Horiz. %	135.48%	332.96%	241.62%	148.86%	64.62%	145.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	421,017	1,030,447	744,632	461,299	205,718	457,202	314,605	21.45%
YoY %	-59.14%	38.38%	61.42%	124.24%	-55.01%	45.33%	-	-
Horiz. %	133.82%	327.54%	236.69%	146.63%	65.39%	145.33%	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	3,378,665	9,661,769	6,661,464	4,145,839	1,843,075	6,958,459	5,022,449	-23.24%
YoY %	-65.03%	45.04%	60.68%	124.94%	-73.51%	38.55%	-	-
Horiz. %	67.27%	192.37%	132.63%	82.55%	36.70%	138.55%	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	121,143	302,858	222,096	141,333	60,571	171,619	121,143	0.00%
YoY %	-60.00%	36.36%	57.14%	133.33%	-64.71%	41.67%	-	-
Horiz. %	100.00%	250.00%	183.33%	116.67%	50.00%	141.67%	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	13.03%	26.58%	21.95%	12.98%	5.66%	11.21%	8.38%	-
YoY %	-50.98%	21.09%	69.11%	129.33%	-49.51%	33.77%	-	-
Horiz. %	155.49%	317.18%	261.93%	154.89%	67.54%	133.77%	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	48.55	136.13	94.45	58.71	26.02	186.71	134.29	-49.28%
YoY %	-64.34%	44.13%	60.88%	125.63%	-86.06%	39.03%	-	-
Horiz. %	36.15%	101.37%	70.33%	43.72%	19.38%	139.03%	100.00%	-
EPS	5.21	12.76	9.22	5.71	2.55	11.32	7.79	-23.54%
YoY %	-59.17%	38.39%	61.47%	123.92%	-77.47%	45.31%	-	-
Horiz. %	66.88%	163.80%	118.36%	73.30%	32.73%	145.31%	100.00%	-
DPS	1.50	3.75	2.75	1.75	0.75	4.25	3.00	-37.03%
YoY %	-60.00%	36.36%	57.14%	133.33%	-82.35%	41.67%	-	-
Horiz. %	50.00%	125.00%	91.67%	58.33%	25.00%	141.67%	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	47.56	133.36	92.53	57.52	25.49	91.46	65.78	-19.45%
YoY %	-64.34%	44.13%	60.87%	125.66%	-72.13%	39.04%	-	-
Horiz. %	72.30%	202.74%	140.67%	87.44%	38.75%	139.04%	100.00%	-
EPS	5.11	12.50	9.03	5.60	2.50	5.55	3.82	21.42%
YoY %	-59.12%	38.43%	61.25%	124.00%	-54.95%	45.29%	-	-
Horiz. %	133.77%	327.23%	236.39%	146.60%	65.45%	145.29%	100.00%	-
DPS	1.47	3.67	2.69	1.71	0.73	2.08	1.47	0.00%
YoY %	-59.95%	36.43%	57.31%	134.25%	-64.90%	41.50%	-	-
Horiz. %	100.00%	249.66%	182.99%	116.33%	49.66%	141.50%	100.00%	-
NAPS	0.3919	0.4702	0.4115	0.4311	0.4409	0.4947	0.4555	-9.54%
YoY %	-16.65%	14.26%	-4.55%	-2.22%	-10.88%	8.61%	-	-
Horiz. %	86.04%	103.23%	90.34%	94.64%	96.79%	108.61%	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	12.77	4.25	6.08	8.14	38.04	4.49	3.83	123.34%
YoY %	200.47%	-30.10%	-25.31%	-78.60%	747.22%	17.23%	-	-
Horiz. %	333.42%	110.97%	158.75%	212.53%	993.21%	117.23%	100.00%	-
P/EPS	118.93	45.30	62.26	83.69	388.66	74.10	65.97	48.17%
YoY %	162.54%	-27.24%	-25.61%	-78.47%	424.51%	12.32%	-	-
Horiz. %	180.28%	68.67%	94.38%	126.86%	589.15%	112.32%	100.00%	-
EY	0.84	2.21	1.61	1.19	0.26	1.35	1.52	-32.68%
YoY %	-61.99%	37.27%	35.29%	357.69%	-80.74%	-11.18%	-	-
Horiz. %	55.26%	145.39%	105.92%	78.29%	17.11%	88.82%	100.00%	-
DY	0.24	0.65	0.48	0.37	0.08	0.51	0.58	-44.50%
YoY %	-63.08%	35.42%	29.73%	362.50%	-84.31%	-12.07%	-	-
Horiz. %	41.38%	112.07%	82.76%	63.79%	13.79%	87.93%	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	11.33	4.96	5.90	8.52	19.98	4.79	4.99	72.83%
YoY %	128.43%	-15.93%	-30.75%	-57.36%	317.12%	-4.01%	-	-
Horiz. %	227.05%	99.40%	118.24%	170.74%	400.40%	95.99%	100.00%	-
P/EPS	105.50	52.90	60.41	87.54	204.15	79.05	86.00	14.61%
YoY %	99.43%	-12.43%	-30.99%	-57.12%	158.25%	-8.08%	-	-
Horiz. %	122.67%	61.51%	70.24%	101.79%	237.38%	91.92%	100.00%	-
EY	0.95	1.89	1.66	1.14	0.49	1.27	1.16	-12.47%
YoY %	-49.74%	13.86%	45.61%	132.65%	-61.42%	9.48%	-	-
Horiz. %	81.90%	162.93%	143.10%	98.28%	42.24%	109.48%	100.00%	-
DY	0.27	0.56	0.49	0.35	0.14	0.47	0.45	-28.88%
YoY %	-51.79%	14.29%	40.00%	150.00%	-70.21%	4.44%	-	-
Horiz. %	60.00%	124.44%	108.89%	77.78%	31.11%	104.44%	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