[PMETAL] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

24-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- 2.48%

YoY- -2.93%

Quarter Report

PMAH Q4 2020 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	9,745,221	8,720,454	7,811,134	7,539,481	7,556,132	7,814,446	8,217,497	12.02%
YoY %	11.75%	11.64%	3.60%	-0.22%	-3.31%	-4.90%	-	-
Horiz. %	118.59%	106.12%	95.05%	91.75%	91.95%	95.10%	100.00%	-
PBT	1,267,762	1,046,678	794,783	650,167	626,164	622,190	620,742	60.90%
YoY %	21.12%	31.69%	22.24%	3.83%	0.64%	0.23%	-	-
Horiz. %	204.23%	168.62%	128.04%	104.74%	100.87%	100.23%	100.00%	-
Tax	-120,015	-116,488	-85,422	-69,145	-59,338	-59,318	-55,058	68.03%
YoY %	-3.03%	-36.37%	-23.54%	-16.53%	-0.03%	-7.74%	-	-
Horiz. %	217.98%	211.57%	155.15%	125.59%	107.77%	107.74%	100.00%	-
NP	1,147,747	930,190	709,361	581,022	566,826	562,872	565,684	60.19%
YoY %	23.39%	31.13%	22.09%	2.50%	0.70%	-0.50%	-	-
Horiz. %	202.90%	164.44%	125.40%	102.71%	100.20%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	887,229	725,871	560,355	457,202	446,131	445,662	458,484	55.22%
YoY %	22.23%	29.54%	22.56%	2.48%	0.11%	-2.80%	-	-
Horiz. %	193.51%	158.32%	122.22%	99.72%	97.31%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.47%	11.13%	10.75%	10.63%	9.48%	9.53%	8.87%	-
YoY %	-14.91%	3.53%	1.13%	12.13%	-0.52%	7.44%	-	-
Horiz. %	106.76%	125.48%	121.20%	119.84%	106.88%	107.44%	100.00%	-
Total Cost	8,597,474	7,790,264	7,101,773	6,958,459	6,989,306	7,251,574	7,651,813	8.07%
YoY %	10.36%	9.69%	2.06%	-0.44%	-3.62%	-5.23%	-	-
Horiz. %	112.36%	101.81%	92.81%	90.94%	91.34%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,392,011	3,553,536	3,634,298	4,078,490	3,755,441	3,392,011	3,270,868	2.45%
YoY %	-4.55%	-2.22%	-10.89%	8.60%	10.71%	3.70%	-	-
Horiz. %	103.70%	108.64%	111.11%	124.69%	114.81%	103.70%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	272,572	232,191	191,810	171,619	171,619	181,688	191,617	26.45%
YoY %	17.39%	21.05%	11.77%	0.00%	-5.54%	-5.18%	-	-
Horiz. %	142.25%	121.17%	100.10%	89.56%	89.56%	94.82%	100.00%	-
Div Payout %	30.72%	31.99%	34.23%	37.54%	38.47%	40.77%	41.79%	-
YoY %	-3.97%	-6.54%	-8.82%	-2.42%	-5.64%	-2.44%	-	-
Horiz. %	73.51%	76.55%	81.91%	89.83%	92.06%	97.56%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	3,392,011	3,553,536	3,634,298	4,078,490	3,755,441	3,392,011	3,270,868	2.45%
YoY %	-4.55%	-2.22%	-10.89%	8.60%	10.71%	3.70%	-	-
Horiz. %	103.70%	108.64%	111.11%	124.69%	114.81%	103.70%	100.00%	-
NOSH	8,076,219	8,076,219	4,038,109	4,038,109	4,038,109	4,038,109	4,038,109	58.67%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	11.78%	10.67%	9.08%	7.71%	7.50%	7.20%	6.88%	-
YoY %	10.40%	17.51%	17.77%	2.80%	4.17%	4.65%	-	-
Horiz. %	171.22%	155.09%	131.98%	112.06%	109.01%	104.65%	100.00%	-
ROE	26.16%	20.43%	15.42%	11.21%	11.88%	13.14%	14.02%	-
YoY %	28.05%	32.49%	37.56%	-5.64%	-9.59%	-6.28%	-	-
Horiz. %	186.59%	145.72%	109.99%	79.96%	84.74%	93.72%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	120.67	107.98	96.72	186.71	187.12	193.52	203.50	-29.39%
YoY %	11.75%	11.64%	-48.20%	-0.22%	-3.31%	-4.90%	-	-
Horiz. %	59.30%	53.06%	47.53%	91.75%	91.95%	95.10%	100.00%	-
EPS	10.99	8.99	6.94	11.32	11.05	11.04	11.35	-2.12%
YoY %	22.25%	29.54%	-38.69%	2.44%	0.09%	-2.73%	-	-
Horiz. %	96.83%	79.21%	61.15%	99.74%	97.36%	97.27%	100.00%	-
DPS	3.38	2.88	2.37	4.25	4.25	4.50	4.75	-20.27%
YoY %	17.36%	21.52%	-44.24%	0.00%	-5.56%	-5.26%	-	-
Horiz. %	71.16%	60.63%	49.89%	89.47%	89.47%	94.74%	100.00%	-
NAPS	0.42	0.44	0.45	1.01	0.93	0.84	0.81	-35.43%
YoY %	-4.55%	-2.22%	-55.45%	8.60%	10.71%	3.70%	-	-
Horiz. %	51.85%	54.32%	55.56%	124.69%	114.81%	103.70%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	118.27	105.84	94.80	91.50	91.70	94.84	99.73	12.02%
YoY %	11.74%	11.65%	3.61%	-0.22%	-3.31%	-4.90%	-	-
Horiz. %	118.59%	106.13%	95.06%	91.75%	91.95%	95.10%	100.00%	-
EPS	10.77	8.81	6.80	5.55	5.41	5.41	5.56	55.32%
YoY %	22.25%	29.56%	22.52%	2.59%	0.00%	-2.70%	-	-
Horiz. %	193.71%	158.45%	122.30%	99.82%	97.30%	97.30%	100.00%	-
DPS	3.31	2.82	2.33	2.08	2.08	2.21	2.33	26.34%
YoY %	17.38%	21.03%	12.02%	0.00%	-5.88%	-5.15%	-	-
Horiz. %	142.06%	121.03%	100.00%	89.27%	89.27%	94.85%	100.00%	-
NAPS	0.4117	0.4313	0.4411	0.495	0.4558	0.4117	0.397	2.45%
YoY %	-4.54%	-2.22%	-10.89%	8.60%	10.71%	3.70%	-	-
Horiz. %	103.70%	108.64%	111.11%	124.69%	114.81%	103.70%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	5.74	4.78	9.90	8.39	5.14	4.53	3.29	-
P/RPS	4.76	4.43	10.24	4.49	2.75	2.34	1.62	105.01%
YoY %	7.45%	-56.74%	128.06%	63.27%	17.52%	44.44%	-	-
Horiz. %	293.83%	273.46%	632.10%	277.16%	169.75%	144.44%	100.00%	-
P/EPS	52.25	53.18	142.69	74.10	46.52	41.05	28.98	48.08%
YoY %	-1.75%	-62.73%	92.56%	59.29%	13.33%	41.65%	-	-
Horiz. %	180.30%	183.51%	492.37%	255.69%	160.52%	141.65%	100.00%	-
EY	1.91	1.88	0.70	1.35	2.15	2.44	3.45	-32.55%
YoY %	1.60%	168.57%	-48.15%	-37.21%	-11.89%	-29.28%	-	-
Horiz. %	55.36%	54.49%	20.29%	39.13%	62.32%	70.72%	100.00%	-
DY	0.59	0.60	0.24	0.51	0.83	0.99	1.44	-44.80%
YoY %	-1.67%	150.00%	-52.94%	-38.55%	-16.16%	-31.25%	-	-
Horiz. %	40.97%	41.67%	16.67%	35.42%	57.64%	68.75%	100.00%	-
P/NAPS	13.67	10.86	22.00	8.31	5.53	5.39	4.06	124.47%
YoY %	25.87%	-50.64%	164.74%	50.27%	2.60%	32.76%	-	-
Horiz. %	336.70%	267.49%	541.87%	204.68%	136.21%	132.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	24/08/21	27/05/21	24/02/21	26/11/20	18/08/20	04/06/20	-
Price	5.57	5.00	5.20	8.95	6.70	4.98	4.30	-
P/RPS	4.62	4.63	5.38	4.79	3.58	2.57	2.11	68.53%
YoY %	-0.22%	-13.94%	12.32%	33.80%	39.30%	21.80%	-	-
Horiz. %	218.96%	219.43%	254.98%	227.01%	169.67%	121.80%	100.00%	-
P/EPS	50.70	55.63	74.95	79.05	60.64	45.12	37.87	21.45%
YoY %	-8.86%	-25.78%	-5.19%	30.36%	34.40%	19.14%	-	-
Horiz. %	133.88%	146.90%	197.91%	208.74%	160.13%	119.14%	100.00%	-
EY	1.97	1.80	1.33	1.27	1.65	2.22	2.64	-17.71%
YoY %	9.44%	35.34%	4.72%	-23.03%	-25.68%	-15.91%	-	-
Horiz. %	74.62%	68.18%	50.38%	48.11%	62.50%	84.09%	100.00%	-
DY	0.61	0.58	0.46	0.47	0.63	0.90	1.10	-32.47%
YoY %	5.17%	26.09%	-2.13%	-25.40%	-30.00%	-18.18%	-	-
Horiz. %	55.45%	52.73%	41.82%	42.73%	57.27%	81.82%	100.00%	-
P/NAPS	13.26	11.36	11.56	8.86	7.20	5.93	5.31	83.96%
YoY %	16.73%	-1.73%	30.47%	23.06%	21.42%	11.68%	-	-
Horiz. %	249.72%	213.94%	217.70%	166.85%	135.59%	111.68%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:00:00

OBV

30 Mins

SELL

2024-05-02 11:10:00

EMA 5

5 Mins

SELL

2024-05-02 11:10:00

ADX

5 Mins

SELL

2024-05-02 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-02 11:00:00

TURTLE SYSTEM 55

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

246

CAPITALA

CAPITAL A BERHAD

205

PBBANK

PUBLIC BANK BHD

188

MAYBANK

MALAYAN BANKING BHD

168

YTL

YTL CORPORATION BHD

165

Daily Stocks

HSI-CVZ

0.225

+0.055

247,582,200

HSI-HUF

0.05

-0.035

227,394,100

MYEG

0.91

-0.025

82,110,100

ICONIC-WA

0.04

-0.005

75,918,500

HSI-HUN

0.135

-0.045

74,349,500

HSI-HUQ

0.06

-0.035

66,602,500

BPURI

0.07

-0.005

56,193,300

TOPGLOV

0.87

-0.01

48,346,400

HSI-HS2

0.16

-0.06

46,497,200

VELESTO

0.26

-0.01

44,337,300

More active Stocks

DLADY

33.70

+0.84

25,000

NESTLE

128.00

+0.80

112,700

ARKA

1.84

+0.36

123,700

LPI

12.32

+0.32

244,100

HSI-CXJ

0.50

+0.31

10,000

AJI

19.72

+0.30

44,900

GESHEN

4.18

+0.29

561,000

ATECH

3.01

+0.25

4,304,900

ALLIANZ

21.28

+0.24

56,700

CVIEW

1.50

+0.22

264,300

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

629,200

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

UWC

2.98

-0.10

2,165,700

HSI-HS5

0.33

-0.10

600,000

UNISEM

3.55

-0.10

235,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More