[PMETAL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

25-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 16.14%

YoY- 125.38%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	15,139,583	14,181,224	12,813,377	10,994,228	9,745,221	8,720,454	7,811,134	55.39%
YoY %	6.76%	10.68%	16.55%	12.82%	11.75%	11.64%	-	-
Horiz. %	193.82%	181.55%	164.04%	140.75%	124.76%	111.64%	100.00%	-
PBT	2,014,052	1,958,550	1,769,162	1,448,693	1,267,762	1,046,678	794,783	85.76%
YoY %	2.83%	10.70%	22.12%	14.27%	21.12%	31.69%	-	-
Horiz. %	253.41%	246.43%	222.60%	182.28%	159.51%	131.69%	100.00%	-
Tax	-210,182	-175,645	-153,144	-116,234	-120,015	-116,488	-85,422	82.15%
YoY %	-19.66%	-14.69%	-31.75%	3.15%	-3.03%	-36.37%	-	-
Horiz. %	246.05%	205.62%	179.28%	136.07%	140.50%	136.37%	100.00%	-
NP	1,803,870	1,782,905	1,616,018	1,332,459	1,147,747	930,190	709,361	86.19%
YoY %	1.18%	10.33%	21.28%	16.09%	23.39%	31.13%	-	-
Horiz. %	254.30%	251.34%	227.81%	187.84%	161.80%	131.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,431,810	1,399,339	1,245,746	1,030,447	887,229	725,871	560,355	86.79%
YoY %	2.32%	12.33%	20.89%	16.14%	22.23%	29.54%	-	-
Horiz. %	255.52%	249.72%	222.31%	183.89%	158.33%	129.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.44%	8.97%	8.66%	8.02%	9.47%	11.13%	10.75%	-
YoY %	16.39%	3.58%	7.98%	-15.31%	-14.91%	3.53%	-	-
Horiz. %	97.12%	83.44%	80.56%	74.60%	88.09%	103.53%	100.00%	-
Total Cost	13,335,713	12,398,319	11,197,359	9,661,769	8,597,474	7,790,264	7,101,773	52.14%
YoY %	7.56%	10.73%	15.89%	12.38%	10.36%	9.69%	-	-
Horiz. %	187.78%	174.58%	157.67%	136.05%	121.06%	109.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,850,128	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	37.31%
YoY %	1.56%	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-	-
Horiz. %	160.97%	158.50%	88.89%	106.67%	93.33%	97.78%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	490,103	426,672	363,429	302,858	272,572	232,191	191,810	86.79%
YoY %	14.87%	17.40%	20.00%	11.11%	17.39%	21.05%	-	-
Horiz. %	255.51%	222.45%	189.47%	157.89%	142.11%	121.05%	100.00%	-
Div Payout %	34.23%	30.49%	29.17%	29.39%	30.72%	31.99%	34.23%	-
YoY %	12.27%	4.53%	-0.75%	-4.33%	-3.97%	-6.54%	-	-
Horiz. %	100.00%	89.07%	85.22%	85.86%	89.75%	93.46%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	5,850,128	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	37.31%
YoY %	1.56%	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-	-
Horiz. %	160.97%	158.50%	88.89%	106.67%	93.33%	97.78%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	8,076,219	8,076,219	8,076,219	4,038,109	60.80%
YoY %	0.00%	2.02%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	204.05%	204.05%	200.00%	200.00%	200.00%	200.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	11.91%	12.57%	12.61%	12.12%	11.78%	10.67%	9.08%	-
YoY %	-5.25%	-0.32%	4.04%	2.89%	10.40%	17.51%	-	-
Horiz. %	131.17%	138.44%	138.88%	133.48%	129.74%	117.51%	100.00%	-
ROE	24.47%	24.29%	38.56%	26.58%	26.16%	20.43%	15.42%	-
YoY %	0.74%	-37.01%	45.07%	1.61%	28.05%	32.49%	-	-
Horiz. %	158.69%	157.52%	250.06%	172.37%	169.65%	132.49%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	183.74	172.34	158.66	136.13	120.67	107.98	96.72	53.32%
YoY %	6.61%	8.62%	16.55%	12.81%	11.75%	11.64%	-	-
Horiz. %	189.97%	178.18%	164.04%	140.75%	124.76%	111.64%	100.00%	-
EPS	17.38	17.01	15.42	12.76	10.99	8.99	6.94	84.31%
YoY %	2.18%	10.31%	20.85%	16.11%	22.25%	29.54%	-	-
Horiz. %	250.43%	245.10%	222.19%	183.86%	158.36%	129.54%	100.00%	-
DPS	6.00	5.25	4.50	3.75	3.38	2.88	2.37	85.64%
YoY %	14.29%	16.67%	20.00%	10.95%	17.36%	21.52%	-	-
Horiz. %	253.16%	221.52%	189.87%	158.23%	142.62%	121.52%	100.00%	-
NAPS	0.71	0.70	0.40	0.48	0.42	0.44	0.45	35.49%
YoY %	1.43%	75.00%	-16.67%	14.29%	-4.55%	-2.22%	-	-
Horiz. %	157.78%	155.56%	88.89%	106.67%	93.33%	97.78%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	183.65	172.02	155.43	133.36	118.21	105.78	94.75	55.39%
YoY %	6.76%	10.67%	16.55%	12.82%	11.75%	11.64%	-	-
Horiz. %	193.83%	181.55%	164.04%	140.75%	124.76%	111.64%	100.00%	-
EPS	17.37	16.97	15.11	12.50	10.76	8.81	6.80	86.75%
YoY %	2.36%	12.31%	20.88%	16.17%	22.13%	29.56%	-	-
Horiz. %	255.44%	249.56%	222.21%	183.82%	158.24%	129.56%	100.00%	-
DPS	5.95	5.18	4.41	3.67	3.31	2.82	2.33	86.72%
YoY %	14.86%	17.46%	20.16%	10.88%	17.38%	21.03%	-	-
Horiz. %	255.36%	222.32%	189.27%	157.51%	142.06%	121.03%	100.00%	-
NAPS	0.7096	0.6987	0.3919	0.4702	0.4115	0.4311	0.4409	37.29%
YoY %	1.56%	78.29%	-16.65%	14.26%	-4.55%	-2.22%	-	-
Horiz. %	160.94%	158.47%	88.89%	106.65%	93.33%	97.78%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	4.04	4.76	6.20	5.78	5.74	4.78	9.90	-
P/RPS	2.20	2.76	3.91	4.25	4.76	4.43	10.24	-64.09%
YoY %	-20.29%	-29.41%	-8.00%	-10.71%	7.45%	-56.74%	-	-
Horiz. %	21.48%	26.95%	38.18%	41.50%	46.48%	43.26%	100.00%	-
P/EPS	23.25	27.99	40.19	45.30	52.25	53.18	142.69	-70.13%
YoY %	-16.93%	-30.36%	-11.28%	-13.30%	-1.75%	-62.73%	-	-
Horiz. %	16.29%	19.62%	28.17%	31.75%	36.62%	37.27%	100.00%	-
EY	4.30	3.57	2.49	2.21	1.91	1.88	0.70	235.04%
YoY %	20.45%	43.37%	12.67%	15.71%	1.60%	168.57%	-	-
Horiz. %	614.29%	510.00%	355.71%	315.71%	272.86%	268.57%	100.00%	-
DY	1.49	1.10	0.73	0.65	0.59	0.60	0.24	237.41%
YoY %	35.45%	50.68%	12.31%	10.17%	-1.67%	150.00%	-	-
Horiz. %	620.83%	458.33%	304.17%	270.83%	245.83%	250.00%	100.00%	-
P/NAPS	5.69	6.80	15.50	12.04	13.67	10.86	22.00	-59.37%
YoY %	-16.32%	-56.13%	28.74%	-11.92%	25.87%	-50.64%	-	-
Horiz. %	25.86%	30.91%	70.45%	54.73%	62.14%	49.36%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	25/08/22	30/05/22	25/02/22	26/11/21	24/08/21	27/05/21	-
Price	4.80	4.89	5.50	6.75	5.57	5.00	5.20	-
P/RPS	2.61	2.84	3.47	4.96	4.62	4.63	5.38	-38.23%
YoY %	-8.10%	-18.16%	-30.04%	7.36%	-0.22%	-13.94%	-	-
Horiz. %	48.51%	52.79%	64.50%	92.19%	85.87%	86.06%	100.00%	-
P/EPS	27.62	28.76	35.66	52.90	50.70	55.63	74.95	-48.56%
YoY %	-3.96%	-19.35%	-32.59%	4.34%	-8.86%	-25.78%	-	-
Horiz. %	36.85%	38.37%	47.58%	70.58%	67.65%	74.22%	100.00%	-
EY	3.62	3.48	2.80	1.89	1.97	1.80	1.33	94.82%
YoY %	4.02%	24.29%	48.15%	-4.06%	9.44%	35.34%	-	-
Horiz. %	272.18%	261.65%	210.53%	142.11%	148.12%	135.34%	100.00%	-
DY	1.25	1.07	0.82	0.56	0.61	0.58	0.46	94.61%
YoY %	16.82%	30.49%	46.43%	-8.20%	5.17%	26.09%	-	-
Horiz. %	271.74%	232.61%	178.26%	121.74%	132.61%	126.09%	100.00%	-
P/NAPS	6.76	6.99	13.75	14.06	13.26	11.36	11.56	-30.04%
YoY %	-3.29%	-49.16%	-2.20%	6.03%	16.73%	-1.73%	-	-
Horiz. %	58.48%	60.47%	118.94%	121.63%	114.71%	98.27%	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