[PMETAL] QoQ 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- 24.24%
YoY- 183.77%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,920,818 3,365,858 2,886,830 2,639,871 2,101,669 2,116,851 1,862,063 64.35%
PBT 608,701 389,650 394,000 376,811 288,232 208,719 172,916 131.58%
Tax -66,548 -24,097 -22,795 -39,704 -29,638 -27,878 -19,268 128.66%
NP 542,153 365,553 371,205 337,107 258,594 180,841 153,648 131.95%
-
NP to SH 421,017 285,815 283,333 255,581 205,718 142,597 121,975 128.56%
-
Tax Rate 10.93% 6.18% 5.79% 10.54% 10.28% 13.36% 11.14% -
Total Cost 3,378,665 3,000,305 2,515,625 2,302,764 1,843,075 1,936,010 1,708,415 57.62%
-
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%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 121,143 80,762 80,762 80,762 60,571 50,476 40,381 108.14%
Div Payout % 28.77% 28.26% 28.50% 31.60% 29.44% 35.40% 33.11% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
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%
NOSH 8,076,219 8,076,219 8,076,219 8,076,219 4,038,109 4,038,109 4,038,109 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.83% 10.86% 12.86% 12.77% 12.30% 8.54% 8.25% -
ROE 13.03% 7.37% 8.35% 7.19% 5.66% 3.50% 3.25% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.55 41.68 35.74 32.69 26.02 52.42 46.11 3.50%
EPS 5.21 3.54 3.51 3.16 2.55 3.53 3.02 43.89%
DPS 1.50 1.00 1.00 1.00 0.75 1.25 1.00 31.06%
NAPS 0.40 0.48 0.42 0.44 0.45 1.01 0.93 -43.04%
Adjusted Per Share Value based on latest NOSH - 8,076,219
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.56 40.83 35.02 32.02 25.49 25.68 22.59 64.34%
EPS 5.11 3.47 3.44 3.10 2.50 1.73 1.48 128.61%
DPS 1.47 0.98 0.98 0.98 0.73 0.61 0.49 108.14%
NAPS 0.3919 0.4702 0.4115 0.4311 0.4409 0.4947 0.4555 -9.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
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 13.87 16.06 14.62 38.04 16.00 11.15 9.47%
P/EPS 118.93 163.32 163.61 151.05 388.66 237.59 170.17 -21.26%
EY 0.84 0.61 0.61 0.66 0.26 0.42 0.59 26.58%
DY 0.24 0.17 0.17 0.21 0.08 0.15 0.19 16.86%
P/NAPS 15.50 12.04 13.67 10.86 22.00 8.31 5.53 98.91%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
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 16.20 15.58 15.30 19.98 17.07 14.53 -15.29%
P/EPS 105.50 190.73 158.77 158.00 204.15 253.45 221.81 -39.09%
EY 0.95 0.52 0.63 0.63 0.49 0.39 0.45 64.64%
DY 0.27 0.15 0.18 0.20 0.14 0.14 0.15 48.02%
P/NAPS 13.75 14.06 13.26 11.36 11.56 8.86 7.20 53.98%

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