[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 38.74%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 5,422,630 3,560,567 1,830,016 8,558,734 6,425,232 4,304,855 2,171,253 83.77%
PBT 441,448 268,532 143,616 632,696 447,980 279,038 155,570 100.05%
Tax -41,267 -21,999 -13,361 -53,926 -35,855 -16,607 -12,229 124.48%
NP 400,181 246,533 130,255 578,770 412,125 262,431 143,341 97.89%
-
NP to SH 314,605 192,630 102,565 471,026 339,500 217,994 115,107 95.12%
-
Tax Rate 9.35% 8.19% 9.30% 8.52% 8.00% 5.95% 7.86% -
Total Cost 5,022,449 3,314,034 1,699,761 7,979,964 6,013,107 4,042,424 2,027,912 82.75%
-
Net Worth 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 7.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 121,143 80,762 40,381 201,905 151,351 100,619 49,744 80.71%
Div Payout % 38.51% 41.93% 39.37% 42.87% 44.58% 46.16% 43.22% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 7.19%
NOSH 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,032,431 4,020,568 0.28%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.38% 6.92% 7.12% 6.76% 6.41% 6.10% 6.60% -
ROE 8.38% 5.68% 3.14% 13.26% 10.65% 6.69% 3.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 134.29 88.17 45.32 211.95 159.20 106.96 54.56 81.99%
EPS 7.79 4.77 2.54 11.72 8.46 5.45 2.89 93.33%
DPS 3.00 2.00 1.00 5.00 3.75 2.50 1.25 78.97%
NAPS 0.93 0.84 0.81 0.88 0.79 0.81 0.85 6.16%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.81 43.21 22.21 103.87 77.98 52.25 26.35 83.77%
EPS 3.82 2.34 1.24 5.72 4.12 2.65 1.40 94.90%
DPS 1.47 0.98 0.49 2.45 1.84 1.22 0.60 81.44%
NAPS 0.4558 0.4117 0.397 0.4313 0.387 0.3957 0.4105 7.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.14 4.53 3.29 4.65 4.76 4.40 4.51 -
P/RPS 3.83 5.14 7.26 2.19 2.99 4.11 8.27 -40.05%
P/EPS 65.97 94.96 129.53 39.86 56.59 81.24 155.92 -43.55%
EY 1.52 1.05 0.77 2.51 1.77 1.23 0.64 77.72%
DY 0.58 0.44 0.30 1.08 0.79 0.57 0.28 62.28%
P/NAPS 5.53 5.39 4.06 5.28 6.03 5.43 5.31 2.73%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 -
Price 6.70 4.98 4.30 4.88 4.77 4.81 4.24 -
P/RPS 4.99 5.65 9.49 2.30 3.00 4.50 7.77 -25.50%
P/EPS 86.00 104.40 169.30 41.84 56.71 88.81 146.59 -29.85%
EY 1.16 0.96 0.59 2.39 1.76 1.13 0.68 42.62%
DY 0.45 0.40 0.23 1.02 0.79 0.52 0.29 33.92%
P/NAPS 7.20 5.93 5.31 5.55 6.04 5.94 4.99 27.60%

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
Post a Comment