[PMETAL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.86%
YoY- 132.29%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 4,007,718 3,920,818 3,365,858 2,886,830 2,639,871 2,101,669 2,116,851 53.21%
PBT 566,199 608,701 389,650 394,000 376,811 288,232 208,719 94.86%
Tax -62,205 -66,548 -24,097 -22,795 -39,704 -29,638 -27,878 71.00%
NP 503,994 542,153 365,553 371,205 337,107 258,594 180,841 98.41%
-
NP to SH 409,174 421,017 285,815 283,333 255,581 205,718 142,597 102.31%
-
Tax Rate 10.99% 10.93% 6.18% 5.79% 10.54% 10.28% 13.36% -
Total Cost 3,503,724 3,378,665 3,000,305 2,515,625 2,302,764 1,843,075 1,936,010 48.66%
-
Net Worth 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 25.96%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 144,004 121,143 80,762 80,762 80,762 60,571 50,476 101.53%
Div Payout % 35.19% 28.77% 28.26% 28.50% 31.60% 29.44% 35.40% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 25.96%
NOSH 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 4,038,109 4,038,109 61.08%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.58% 13.83% 10.86% 12.86% 12.77% 12.30% 8.54% -
ROE 7.10% 13.03% 7.37% 8.35% 7.19% 5.66% 3.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 48.70 48.55 41.68 35.74 32.69 26.02 52.42 -4.80%
EPS 4.97 5.21 3.54 3.51 3.16 2.55 3.53 25.69%
DPS 1.75 1.50 1.00 1.00 1.00 0.75 1.25 25.22%
NAPS 0.70 0.40 0.48 0.42 0.44 0.45 1.01 -21.73%
Adjusted Per Share Value based on latest NOSH - 8,076,219
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 48.61 47.56 40.83 35.02 32.02 25.49 25.68 53.20%
EPS 4.96 5.11 3.47 3.44 3.10 2.50 1.73 102.20%
DPS 1.75 1.47 0.98 0.98 0.98 0.73 0.61 102.29%
NAPS 0.6987 0.3919 0.4702 0.4115 0.4311 0.4409 0.4947 25.96%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.76 6.20 5.78 5.74 4.78 9.90 8.39 -
P/RPS 9.77 12.77 13.87 16.06 14.62 38.04 16.00 -28.08%
P/EPS 95.73 118.93 163.32 163.61 151.05 388.66 237.59 -45.53%
EY 1.04 0.84 0.61 0.61 0.66 0.26 0.42 83.33%
DY 0.37 0.24 0.17 0.17 0.21 0.08 0.15 82.86%
P/NAPS 6.80 15.50 12.04 13.67 10.86 22.00 8.31 -12.54%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 27/05/21 24/02/21 -
Price 4.89 5.50 6.75 5.57 5.00 5.20 8.95 -
P/RPS 10.04 11.33 16.20 15.58 15.30 19.98 17.07 -29.86%
P/EPS 98.34 105.50 190.73 158.77 158.00 204.15 253.45 -46.89%
EY 1.02 0.95 0.52 0.63 0.63 0.49 0.39 90.16%
DY 0.36 0.27 0.15 0.18 0.20 0.14 0.14 88.01%
P/NAPS 6.99 13.75 14.06 13.26 11.36 11.56 8.86 -14.65%

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