[PMETAL] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -22.82%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,758,200 3,071,677 3,918,366 3,845,189 4,007,718 3,920,818 3,365,858 7.64%
PBT 412,265 392,801 346,526 449,502 566,199 608,701 389,650 3.84%
Tax -30,778 -37,442 -4,101 -57,332 -62,205 -66,548 -24,097 17.77%
NP 381,487 355,359 342,425 392,170 503,994 542,153 365,553 2.89%
-
NP to SH 305,789 281,972 272,209 315,804 409,174 421,017 285,815 4.61%
-
Tax Rate 7.47% 9.53% 1.18% 12.75% 10.99% 10.93% 6.18% -
Total Cost 3,376,713 2,716,318 3,575,941 3,453,019 3,503,724 3,378,665 3,000,305 8.22%
-
Net Worth 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 42.10%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 143,441 143,441 144,193 144,193 144,004 121,143 80,762 46.81%
Div Payout % 46.91% 50.87% 52.97% 45.66% 35.19% 28.77% 28.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 42.10%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 1.34%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.15% 11.57% 8.74% 10.20% 12.58% 13.83% 10.86% -
ROE 4.66% 4.14% 4.08% 5.40% 7.10% 13.03% 7.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.85 37.47 47.56 46.67 48.70 48.55 41.68 6.58%
EPS 3.73 3.44 3.30 3.83 4.97 5.21 3.54 3.55%
DPS 1.75 1.75 1.75 1.75 1.75 1.50 1.00 45.36%
NAPS 0.80 0.83 0.81 0.71 0.70 0.40 0.48 40.70%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.59 37.26 47.53 46.64 48.61 47.56 40.83 7.65%
EPS 3.71 3.42 3.30 3.83 4.96 5.11 3.47 4.57%
DPS 1.74 1.74 1.75 1.75 1.75 1.47 0.98 46.78%
NAPS 0.7954 0.8252 0.8096 0.7096 0.6987 0.3919 0.4702 42.10%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.70 4.87 4.88 4.04 4.76 6.20 5.78 -
P/RPS 10.25 13.00 10.26 8.66 9.77 12.77 13.87 -18.30%
P/EPS 125.98 141.57 147.71 105.41 95.73 118.93 163.32 -15.93%
EY 0.79 0.71 0.68 0.95 1.04 0.84 0.61 18.86%
DY 0.37 0.36 0.36 0.43 0.37 0.24 0.17 68.18%
P/NAPS 5.87 5.87 6.02 5.69 6.80 15.50 12.04 -38.13%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 -
Price 4.90 4.73 5.20 4.80 4.89 5.50 6.75 -
P/RPS 10.69 12.62 10.93 10.29 10.04 11.33 16.20 -24.26%
P/EPS 131.34 137.50 157.40 125.24 98.34 105.50 190.73 -22.07%
EY 0.76 0.73 0.64 0.80 1.02 0.95 0.52 28.87%
DY 0.36 0.37 0.34 0.36 0.36 0.27 0.15 79.54%
P/NAPS 6.13 5.70 6.42 6.76 6.99 13.75 14.06 -42.58%

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