[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	183.74	172.11	155.51	133.43	118.27	105.84	94.80	55.38%
YoY %	6.76%	10.67%	16.55%	12.82%	11.74%	11.65%	-	-
Horiz. %	193.82%	181.55%	164.04%	140.75%	124.76%	111.65%	100.00%	-
EPS	17.38	16.98	15.12	12.51	10.77	8.81	6.80	86.82%
YoY %	2.36%	12.30%	20.86%	16.16%	22.25%	29.56%	-	-
Horiz. %	255.59%	249.71%	222.35%	183.97%	158.38%	129.56%	100.00%	-
DPS	6.00	5.18	4.41	3.68	3.31	2.82	2.33	87.76%
YoY %	15.83%	17.46%	19.84%	11.18%	17.38%	21.03%	-	-
Horiz. %	257.51%	222.32%	189.27%	157.94%	142.06%	121.03%	100.00%	-
NAPS	0.71	0.6991	0.3921	0.4705	0.4117	0.4313	0.4411	37.30%
YoY %	1.56%	78.30%	-16.66%	14.28%	-4.54%	-2.22%	-	-
Horiz. %	160.96%	158.49%	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
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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:30:00

ADX

30 Mins

SELL

2024-05-07 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-07 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-07 16:20:00

EMA 5

10 Mins

SELL

2024-05-07 16:20:00

ADX

10 Mins

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

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

CAPITALA

CAPITAL A BERHAD

280

MYEG

MY E.G. SERVICES BHD

280

DNEX

DAGANG NEXCHANGE BERHAD

273

SNS

SNS NETWORK TECHNOLOGY BERHAD

224

RANHILL

RANHILL UTILITIES BERHAD

221

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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