[PMETAL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 47.3%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,918,366 3,845,189 4,007,718 3,920,818 3,365,858 2,886,830 2,639,871 30.02%
PBT 346,526 449,502 566,199 608,701 389,650 394,000 376,811 -5.41%
Tax -4,101 -57,332 -62,205 -66,548 -24,097 -22,795 -39,704 -77.89%
NP 342,425 392,170 503,994 542,153 365,553 371,205 337,107 1.04%
-
NP to SH 272,209 315,804 409,174 421,017 285,815 283,333 255,581 4.27%
-
Tax Rate 1.18% 12.75% 10.99% 10.93% 6.18% 5.79% 10.54% -
Total Cost 3,575,941 3,453,019 3,503,724 3,378,665 3,000,305 2,515,625 2,302,764 33.99%
-
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 144,193 144,193 144,004 121,143 80,762 80,762 80,762 47.01%
Div Payout % 52.97% 45.66% 35.19% 28.77% 28.26% 28.50% 31.60% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
NOSH 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 1.34%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.74% 10.20% 12.58% 13.83% 10.86% 12.86% 12.77% -
ROE 4.08% 5.40% 7.10% 13.03% 7.37% 8.35% 7.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.56 46.67 48.70 48.55 41.68 35.74 32.69 28.30%
EPS 3.30 3.83 4.97 5.21 3.54 3.51 3.16 2.92%
DPS 1.75 1.75 1.75 1.50 1.00 1.00 1.00 45.07%
NAPS 0.81 0.71 0.70 0.40 0.48 0.42 0.44 50.03%
Adjusted Per Share Value based on latest NOSH - 8,076,219
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.53 46.64 48.61 47.56 40.83 35.02 32.02 30.03%
EPS 3.30 3.83 4.96 5.11 3.47 3.44 3.10 4.24%
DPS 1.75 1.75 1.75 1.47 0.98 0.98 0.98 47.03%
NAPS 0.8096 0.7096 0.6987 0.3919 0.4702 0.4115 0.4311 52.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.88 4.04 4.76 6.20 5.78 5.74 4.78 -
P/RPS 10.26 8.66 9.77 12.77 13.87 16.06 14.62 -20.97%
P/EPS 147.71 105.41 95.73 118.93 163.32 163.61 151.05 -1.47%
EY 0.68 0.95 1.04 0.84 0.61 0.61 0.66 2.00%
DY 0.36 0.43 0.37 0.24 0.17 0.17 0.21 43.09%
P/NAPS 6.02 5.69 6.80 15.50 12.04 13.67 10.86 -32.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 -
Price 5.20 4.80 4.89 5.50 6.75 5.57 5.00 -
P/RPS 10.93 10.29 10.04 11.33 16.20 15.58 15.30 -20.03%
P/EPS 157.40 125.24 98.34 105.50 190.73 158.77 158.00 -0.25%
EY 0.64 0.80 1.02 0.95 0.52 0.63 0.63 1.05%
DY 0.34 0.36 0.36 0.27 0.15 0.18 0.20 42.30%
P/NAPS 6.42 6.76 6.99 13.75 14.06 13.26 11.36 -31.57%

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