[PMETAL] QoQ TTM 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- 29.54%
YoY- 62.87%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 12,813,377 10,994,228 9,745,221 8,720,454 7,811,134 7,539,481 7,556,132 42.24%
PBT 1,769,162 1,448,693 1,267,762 1,046,678 794,783 650,167 626,164 99.98%
Tax -153,144 -116,234 -120,015 -116,488 -85,422 -69,145 -59,338 88.26%
NP 1,616,018 1,332,459 1,147,747 930,190 709,361 581,022 566,826 101.19%
-
NP to SH 1,245,746 1,030,447 887,229 725,871 560,355 457,202 446,131 98.41%
-
Tax Rate 8.66% 8.02% 9.47% 11.13% 10.75% 10.63% 9.48% -
Total Cost 11,197,359 9,661,769 8,597,474 7,790,264 7,101,773 6,958,459 6,989,306 36.95%
-
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 363,429 302,858 272,572 232,191 191,810 171,619 171,619 64.98%
Div Payout % 29.17% 29.39% 30.72% 31.99% 34.23% 37.54% 38.47% -
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 12.61% 12.12% 11.78% 10.67% 9.08% 7.71% 7.50% -
ROE 38.56% 26.58% 26.16% 20.43% 15.42% 11.21% 11.88% -
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 158.66 136.13 120.67 107.98 96.72 186.71 187.12 -10.42%
EPS 15.42 12.76 10.99 8.99 6.94 11.32 11.05 24.90%
DPS 4.50 3.75 3.38 2.88 2.37 4.25 4.25 3.88%
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 155.51 133.43 118.27 105.84 94.80 91.50 91.70 42.25%
EPS 15.12 12.51 10.77 8.81 6.80 5.55 5.41 98.53%
DPS 4.41 3.68 3.31 2.82 2.33 2.08 2.08 65.11%
NAPS 0.3921 0.4705 0.4117 0.4313 0.4411 0.495 0.4558 -9.55%
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 3.91 4.25 4.76 4.43 10.24 4.49 2.75 26.47%
P/EPS 40.19 45.30 52.25 53.18 142.69 74.10 46.52 -9.29%
EY 2.49 2.21 1.91 1.88 0.70 1.35 2.15 10.29%
DY 0.73 0.65 0.59 0.60 0.24 0.51 0.83 -8.20%
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 3.47 4.96 4.62 4.63 5.38 4.79 3.58 -2.06%
P/EPS 35.66 52.90 50.70 55.63 74.95 79.05 60.64 -29.83%
EY 2.80 1.89 1.97 1.80 1.33 1.27 1.65 42.31%
DY 0.82 0.56 0.61 0.58 0.46 0.47 0.63 19.22%
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