[PMETAL] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

24-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -5.02%

YoY- -25.23%

Quarter Report

PMAH - Quarterly Report Q4 2019.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	7,556,132	7,814,446	8,217,497	8,558,734	8,670,961	8,924,451	9,229,689	-12.45%
YoY %	-3.31%	-4.90%	-3.99%	-1.29%	-2.84%	-3.31%	-	-
Horiz. %	81.87%	84.67%	89.03%	92.73%	93.95%	96.69%	100.00%	-
PBT	626,164	622,190	620,742	632,696	649,910	722,125	820,080	-16.42%
YoY %	0.64%	0.23%	-1.89%	-2.65%	-10.00%	-11.94%	-	-
Horiz. %	76.35%	75.87%	75.69%	77.15%	79.25%	88.06%	100.00%	-
Tax	-59,338	-59,318	-55,058	-53,926	-52,539	-66,209	-84,189	-20.75%
YoY %	-0.03%	-7.74%	-2.10%	-2.64%	20.65%	21.36%	-	-
Horiz. %	70.48%	70.46%	65.40%	64.05%	62.41%	78.64%	100.00%	-
NP	566,826	562,872	565,684	578,770	597,371	655,916	735,891	-15.93%
YoY %	0.70%	-0.50%	-2.26%	-3.11%	-8.93%	-10.87%	-	-
Horiz. %	77.03%	76.49%	76.87%	78.65%	81.18%	89.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	446,131	445,662	458,484	471,026	495,907	536,894	594,610	-17.38%
YoY %	0.11%	-2.80%	-2.66%	-5.02%	-7.63%	-9.71%	-	-
Horiz. %	75.03%	74.95%	77.11%	79.22%	83.40%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.48%	9.53%	8.87%	8.52%	8.08%	9.17%	10.27%	-
YoY %	-0.52%	7.44%	4.11%	5.45%	-11.89%	-10.71%	-	-
Horiz. %	92.31%	92.79%	86.37%	82.96%	78.68%	89.29%	100.00%	-
Total Cost	6,989,306	7,251,574	7,651,813	7,979,964	8,073,590	8,268,535	8,493,798	-12.15%
YoY %	-3.62%	-5.23%	-4.11%	-1.16%	-2.36%	-2.65%	-	-
Horiz. %	82.29%	85.37%	90.09%	93.95%	95.05%	97.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	7.19%
YoY %	10.71%	3.70%	-7.95%	11.45%	-2.20%	-3.62%	-	-
Horiz. %	111.02%	100.28%	96.70%	105.05%	94.26%	96.38%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	171,619	181,688	191,617	200,980	209,721	237,297	245,008	-21.07%
YoY %	-5.54%	-5.18%	-4.66%	-4.17%	-11.62%	-3.15%	-	-
Horiz. %	70.05%	74.16%	78.21%	82.03%	85.60%	96.85%	100.00%	-
Div Payout %	38.47%	40.77%	41.79%	42.67%	42.29%	44.20%	41.20%	-
YoY %	-5.64%	-2.44%	-2.06%	0.90%	-4.32%	7.28%	-	-
Horiz. %	93.37%	98.96%	101.43%	103.57%	102.65%	107.28%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	3,755,441	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	7.19%
YoY %	10.71%	3.70%	-7.95%	11.45%	-2.20%	-3.62%	-	-
Horiz. %	111.02%	100.28%	96.70%	105.05%	94.26%	96.38%	100.00%	-
NOSH	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	4,032,431	4,020,568	0.28%
YoY %	0.00%	0.00%	0.00%	0.00%	0.14%	0.30%	-	-
Horiz. %	100.44%	100.44%	100.44%	100.44%	100.44%	100.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	7.50%	7.20%	6.88%	6.76%	6.89%	7.35%	7.97%	-
YoY %	4.17%	4.65%	1.78%	-1.89%	-6.26%	-7.78%	-	-
Horiz. %	94.10%	90.34%	86.32%	84.82%	86.45%	92.22%	100.00%	-
ROE	11.88%	13.14%	14.02%	13.26%	15.55%	16.47%	17.58%	-
YoY %	-9.59%	-6.28%	5.73%	-14.73%	-5.59%	-6.31%	-	-
Horiz. %	67.58%	74.74%	79.75%	75.43%	88.45%	93.69%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	187.12	193.52	203.50	211.95	214.84	221.74	231.93	-13.30%
YoY %	-3.31%	-4.90%	-3.99%	-1.35%	-3.11%	-4.39%	-	-
Horiz. %	80.68%	83.44%	87.74%	91.39%	92.63%	95.61%	100.00%	-
EPS	11.05	11.04	11.35	11.66	12.29	13.34	14.94	-18.16%
YoY %	0.09%	-2.73%	-2.66%	-5.13%	-7.87%	-10.71%	-	-
Horiz. %	73.96%	73.90%	75.97%	78.05%	82.26%	89.29%	100.00%	-
DPS	4.25	4.50	4.75	5.00	5.20	5.90	6.16	-21.86%
YoY %	-5.56%	-5.26%	-5.00%	-3.85%	-11.86%	-4.22%	-	-
Horiz. %	68.99%	73.05%	77.11%	81.17%	84.42%	95.78%	100.00%	-
NAPS	0.93	0.84	0.81	0.88	0.79	0.81	0.85	6.16%
YoY %	10.71%	3.70%	-7.95%	11.39%	-2.47%	-4.71%	-	-
Horiz. %	109.41%	98.82%	95.29%	103.53%	92.94%	95.29%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	91.66	94.79	99.68	103.82	105.18	108.26	111.96	-12.45%
YoY %	-3.30%	-4.91%	-3.99%	-1.29%	-2.85%	-3.30%	-	-
Horiz. %	81.87%	84.66%	89.03%	92.73%	93.94%	96.70%	100.00%	-
EPS	5.41	5.41	5.56	5.71	6.02	6.51	7.21	-17.38%
YoY %	0.00%	-2.70%	-2.63%	-5.15%	-7.53%	-9.71%	-	-
Horiz. %	75.03%	75.03%	77.12%	79.20%	83.50%	90.29%	100.00%	-
DPS	2.08	2.20	2.32	2.44	2.54	2.88	2.97	-21.08%
YoY %	-5.45%	-5.17%	-4.92%	-3.94%	-11.81%	-3.03%	-	-
Horiz. %	70.03%	74.07%	78.11%	82.15%	85.52%	96.97%	100.00%	-
NAPS	0.4555	0.4115	0.3968	0.4311	0.3868	0.3955	0.4103	7.19%
YoY %	10.69%	3.70%	-7.96%	11.45%	-2.20%	-3.61%	-	-
Horiz. %	111.02%	100.29%	96.71%	105.07%	94.27%	96.39%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	5.14	4.53	3.29	4.65	4.76	4.40	4.51	-
P/RPS	2.75	2.34	1.62	2.19	2.22	1.98	1.94	26.10%
YoY %	17.52%	44.44%	-26.03%	-1.35%	12.12%	2.06%	-	-
Horiz. %	141.75%	120.62%	83.51%	112.89%	114.43%	102.06%	100.00%	-
P/EPS	46.52	41.05	28.98	39.86	38.74	32.98	30.18	33.33%
YoY %	13.33%	41.65%	-27.30%	2.89%	17.47%	9.28%	-	-
Horiz. %	154.14%	136.02%	96.02%	132.07%	128.36%	109.28%	100.00%	-
EY	2.15	2.44	3.45	2.51	2.58	3.03	3.31	-24.93%
YoY %	-11.89%	-29.28%	37.45%	-2.71%	-14.85%	-8.46%	-	-
Horiz. %	64.95%	73.72%	104.23%	75.83%	77.95%	91.54%	100.00%	-
DY	0.83	0.99	1.44	1.08	1.09	1.34	1.37	-28.33%
YoY %	-16.16%	-31.25%	33.33%	-0.92%	-18.66%	-2.19%	-	-
Horiz. %	60.58%	72.26%	105.11%	78.83%	79.56%	97.81%	100.00%	-
P/NAPS	5.53	5.39	4.06	5.28	6.03	5.43	5.31	2.73%
YoY %	2.60%	32.76%	-23.11%	-12.44%	11.05%	2.26%	-	-
Horiz. %	104.14%	101.51%	76.46%	99.44%	113.56%	102.26%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	18/08/20	04/06/20	24/02/20	28/11/19	20/08/19	27/05/19	-
Price	6.70	4.98	4.30	4.88	4.77	4.81	4.24	-
P/RPS	3.58	2.57	2.11	2.30	2.22	2.17	1.83	56.22%
YoY %	39.30%	21.80%	-8.26%	3.60%	2.30%	18.58%	-	-
Horiz. %	195.63%	140.44%	115.30%	125.68%	121.31%	118.58%	100.00%	-
P/EPS	60.64	45.12	37.87	41.84	38.82	36.06	28.38	65.66%
YoY %	34.40%	19.14%	-9.49%	7.78%	7.65%	27.06%	-	-
Horiz. %	213.67%	158.99%	133.44%	147.43%	136.79%	127.06%	100.00%	-
EY	1.65	2.22	2.64	2.39	2.58	2.77	3.52	-39.57%
YoY %	-25.68%	-15.91%	10.46%	-7.36%	-6.86%	-21.31%	-	-
Horiz. %	46.88%	63.07%	75.00%	67.90%	73.30%	78.69%	100.00%	-
DY	0.63	0.90	1.10	1.02	1.09	1.23	1.45	-42.54%
YoY %	-30.00%	-18.18%	7.84%	-6.42%	-11.38%	-15.17%	-	-
Horiz. %	43.45%	62.07%	75.86%	70.34%	75.17%	84.83%	100.00%	-
P/NAPS	7.20	5.93	5.31	5.55	6.04	5.94	4.99	27.60%
YoY %	21.42%	11.68%	-4.32%	-8.11%	1.68%	19.04%	-	-
Horiz. %	144.29%	118.84%	106.41%	111.22%	121.04%	119.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos