[PMETAL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 44.27%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,365,858 2,886,830 2,639,871 2,101,669 2,116,851 1,862,063 1,730,551 55.62%
PBT 389,650 394,000 376,811 288,232 208,719 172,916 124,916 113.04%
Tax -24,097 -22,795 -39,704 -29,638 -27,878 -19,268 -8,638 97.79%
NP 365,553 371,205 337,107 258,594 180,841 153,648 116,278 114.15%
-
NP to SH 285,815 283,333 255,581 205,718 142,597 121,975 90,065 115.49%
-
Tax Rate 6.18% 5.79% 10.54% 10.28% 13.36% 11.14% 6.92% -
Total Cost 3,000,305 2,515,625 2,302,764 1,843,075 1,936,010 1,708,415 1,614,273 50.99%
-
Net Worth 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 9.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 80,762 80,762 80,762 60,571 50,476 40,381 40,381 58.53%
Div Payout % 28.26% 28.50% 31.60% 29.44% 35.40% 33.11% 44.84% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 9.28%
NOSH 8,076,219 8,076,219 8,076,219 4,038,109 4,038,109 4,038,109 4,038,109 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.86% 12.86% 12.77% 12.30% 8.54% 8.25% 6.72% -
ROE 7.37% 8.35% 7.19% 5.66% 3.50% 3.25% 2.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.68 35.74 32.69 26.02 52.42 46.11 42.86 -1.83%
EPS 3.54 3.51 3.16 2.55 3.53 3.02 2.23 35.96%
DPS 1.00 1.00 1.00 0.75 1.25 1.00 1.00 0.00%
NAPS 0.48 0.42 0.44 0.45 1.01 0.93 0.84 -31.06%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.83 35.02 32.02 25.49 25.68 22.59 20.99 55.63%
EPS 3.47 3.44 3.10 2.50 1.73 1.48 1.09 115.94%
DPS 0.98 0.98 0.98 0.73 0.61 0.49 0.49 58.53%
NAPS 0.4702 0.4115 0.4311 0.4409 0.4947 0.4555 0.4115 9.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.78 5.74 4.78 9.90 8.39 5.14 4.53 -
P/RPS 13.87 16.06 14.62 38.04 16.00 11.15 10.57 19.79%
P/EPS 163.32 163.61 151.05 388.66 237.59 170.17 203.10 -13.49%
EY 0.61 0.61 0.66 0.26 0.42 0.59 0.49 15.67%
DY 0.17 0.17 0.21 0.08 0.15 0.19 0.22 -15.75%
P/NAPS 12.04 13.67 10.86 22.00 8.31 5.53 5.39 70.63%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 24/08/21 27/05/21 24/02/21 26/11/20 18/08/20 -
Price 6.75 5.57 5.00 5.20 8.95 6.70 4.98 -
P/RPS 16.20 15.58 15.30 19.98 17.07 14.53 11.62 24.72%
P/EPS 190.73 158.77 158.00 204.15 253.45 221.81 223.28 -9.94%
EY 0.52 0.63 0.63 0.49 0.39 0.45 0.45 10.08%
DY 0.15 0.18 0.20 0.14 0.14 0.15 0.20 -17.40%
P/NAPS 14.06 13.26 11.36 11.56 8.86 7.20 5.93 77.52%

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