[PMETAL] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 12.33%
YoY- 92.78%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 14,842,950 15,692,091 15,139,583 14,181,224 12,813,377 10,994,228 9,745,221 32.41%
PBT 1,755,028 1,970,928 2,014,052 1,958,550 1,769,162 1,448,693 1,267,762 24.23%
Tax -161,080 -190,186 -210,182 -175,645 -153,144 -116,234 -120,015 21.69%
NP 1,593,948 1,780,742 1,803,870 1,782,905 1,616,018 1,332,459 1,147,747 24.50%
-
NP to SH 1,279,159 1,418,204 1,431,810 1,399,339 1,245,746 1,030,447 887,229 27.65%
-
Tax Rate 9.18% 9.65% 10.44% 8.97% 8.66% 8.02% 9.47% -
Total Cost 13,249,002 13,911,349 13,335,713 12,398,319 11,197,359 9,661,769 8,597,474 33.45%
-
Net Worth 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 59.10%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 575,832 553,534 490,103 426,672 363,429 302,858 272,572 64.71%
Div Payout % 45.02% 39.03% 34.23% 30.49% 29.17% 29.39% 30.72% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 59.10%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 1.34%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 10.74% 11.35% 11.91% 12.57% 12.61% 12.12% 11.78% -
ROE 18.80% 21.25% 24.47% 24.29% 38.56% 26.58% 26.16% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 181.09 190.45 183.74 172.34 158.66 136.13 120.67 31.11%
EPS 15.61 17.21 17.38 17.01 15.42 12.76 10.99 26.38%
DPS 7.00 6.75 6.00 5.25 4.50 3.75 3.38 62.54%
NAPS 0.83 0.81 0.71 0.70 0.40 0.48 0.42 57.54%
Adjusted Per Share Value based on latest NOSH - 8,239,617
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 180.05 190.35 183.65 172.02 155.43 133.36 118.21 32.41%
EPS 15.52 17.20 17.37 16.97 15.11 12.50 10.76 27.68%
DPS 6.99 6.71 5.95 5.18 4.41 3.67 3.31 64.67%
NAPS 0.8252 0.8096 0.7096 0.6987 0.3919 0.4702 0.4115 59.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.87 4.88 4.04 4.76 6.20 5.78 5.74 -
P/RPS 2.69 2.56 2.20 2.76 3.91 4.25 4.76 -31.66%
P/EPS 31.21 28.35 23.25 27.99 40.19 45.30 52.25 -29.09%
EY 3.20 3.53 4.30 3.57 2.49 2.21 1.91 41.10%
DY 1.44 1.38 1.49 1.10 0.73 0.65 0.59 81.37%
P/NAPS 5.87 6.02 5.69 6.80 15.50 12.04 13.67 -43.11%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 -
Price 4.73 5.20 4.80 4.89 5.50 6.75 5.57 -
P/RPS 2.61 2.73 2.61 2.84 3.47 4.96 4.62 -31.68%
P/EPS 30.31 30.21 27.62 28.76 35.66 52.90 50.70 -29.05%
EY 3.30 3.31 3.62 3.48 2.80 1.89 1.97 41.09%
DY 1.48 1.30 1.25 1.07 0.82 0.56 0.61 80.65%
P/NAPS 5.70 6.42 6.76 6.99 13.75 14.06 13.26 -43.07%

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