[PMETAL] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -6.09%

YoY- -11.64%

Quarter Report

Press Metal Aluminium Holdings Berhad - Quarterly Report - Q2 2020.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	13,659,754	15,857,072	9,483,080	7,121,134	8,609,710	9,128,552	8,201,210	8.87%
YoY %	-13.86%	67.21%	33.17%	-17.29%	-5.68%	11.31%	-	-
Horiz. %	166.56%	193.35%	115.63%	86.83%	104.98%	111.31%	100.00%	-
PBT	1,610,132	2,349,800	1,330,086	537,064	558,076	863,324	817,402	11.95%
YoY %	-31.48%	76.67%	147.66%	-3.77%	-35.36%	5.62%	-	-
Horiz. %	196.98%	287.47%	162.72%	65.70%	68.27%	105.62%	100.00%	-
Tax	-136,440	-257,506	-138,684	-43,998	-33,214	-80,066	-65,510	13.00%
YoY %	47.01%	-85.68%	-215.21%	-32.47%	58.52%	-22.22%	-	-
Horiz. %	208.27%	393.08%	211.70%	67.16%	50.70%	122.22%	100.00%	-
NP	1,473,692	2,092,294	1,191,402	493,066	524,862	783,258	751,892	11.86%
YoY %	-29.57%	75.62%	141.63%	-6.06%	-32.99%	4.17%	-	-
Horiz. %	196.00%	278.27%	158.45%	65.58%	69.81%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,522	1,660,382	922,598	385,260	435,988	622,160	596,434	11.96%
YoY %	-29.20%	79.97%	139.47%	-11.64%	-29.92%	4.31%	-	-
Horiz. %	197.09%	278.38%	154.69%	64.59%	73.10%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	10.96%	10.43%	8.19%	5.95%	9.27%	8.01%	-
YoY %	-22.72%	5.08%	27.35%	37.65%	-35.81%	15.73%	-	-
Horiz. %	105.74%	136.83%	130.21%	102.25%	74.28%	115.73%	100.00%	-
Total Cost	12,186,062	13,764,778	8,291,678	6,628,068	8,084,848	8,345,294	7,449,318	8.54%
YoY %	-11.47%	66.01%	25.10%	-18.02%	-3.12%	12.03%	-	-
Horiz. %	163.59%	184.78%	111.31%	88.98%	108.53%	112.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	21.05%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.75%	-	-
Horiz. %	314.91%	276.62%	170.65%	162.90%	156.56%	133.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	573,764	534,874	282,667	161,524	201,238	232,083	223,104	17.04%
YoY %	7.27%	89.22%	75.00%	-19.73%	-13.29%	4.02%	-	-
Horiz. %	257.17%	239.74%	126.70%	72.40%	90.20%	104.02%	100.00%	-
Div Payout %	48.81%	32.21%	30.64%	41.93%	46.16%	37.30%	37.41%	-
YoY %	51.54%	5.12%	-26.93%	-9.16%	23.75%	-0.29%	-	-
Horiz. %	130.47%	86.10%	81.90%	112.08%	123.39%	99.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	21.05%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.75%	-	-
Horiz. %	314.91%	276.62%	170.65%	162.90%	156.56%	133.75%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	3,718,416	14.17%
YoY %	0.00%	2.02%	100.00%	0.14%	4.23%	4.04%	-	-
Horiz. %	221.59%	221.59%	217.20%	108.60%	108.44%	104.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.79%	13.19%	12.56%	6.92%	6.10%	8.58%	9.17%	-
YoY %	-18.20%	5.02%	81.50%	13.44%	-28.90%	-6.43%	-	-
Horiz. %	117.67%	143.84%	136.97%	75.46%	66.52%	93.57%	100.00%	-
ROE	17.93%	28.83%	25.96%	11.36%	13.37%	22.34%	28.64%	-
YoY %	-37.81%	11.06%	128.52%	-15.03%	-40.15%	-22.00%	-	-
Horiz. %	62.60%	100.66%	90.64%	39.66%	46.68%	78.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	166.65	192.70	117.42	176.35	213.92	236.00	220.56	-4.56%
YoY %	-13.52%	64.11%	-33.42%	-17.56%	-9.36%	7.00%	-	-
Horiz. %	75.56%	87.37%	53.24%	79.96%	96.99%	107.00%	100.00%	-
EPS	14.34	20.36	11.42	9.54	10.90	16.10	16.04	-1.84%
YoY %	-29.57%	78.28%	19.71%	-12.48%	-32.30%	0.37%	-	-
Horiz. %	89.40%	126.93%	71.20%	59.48%	67.96%	100.37%	100.00%	-
DPS	7.00	6.50	3.50	4.00	5.00	6.00	6.00	2.60%
YoY %	7.69%	85.71%	-12.50%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	116.67%	108.33%	58.33%	66.67%	83.33%	100.00%	100.00%	-
NAPS	0.80	0.70	0.44	0.84	0.81	0.72	0.56	6.12%
YoY %	14.29%	59.09%	-47.62%	3.70%	12.50%	28.57%	-	-
Horiz. %	142.86%	125.00%	78.57%	150.00%	144.64%	128.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	165.78	192.45	115.09	86.43	104.49	110.79	99.53	8.87%
YoY %	-13.86%	67.22%	33.16%	-17.28%	-5.69%	11.31%	-	-
Horiz. %	166.56%	193.36%	115.63%	86.84%	104.98%	111.31%	100.00%	-
EPS	14.27	20.15	11.20	4.68	5.29	7.55	7.24	11.96%
YoY %	-29.18%	79.91%	139.32%	-11.53%	-29.93%	4.28%	-	-
Horiz. %	197.10%	278.31%	154.70%	64.64%	73.07%	104.28%	100.00%	-
DPS	6.96	6.49	3.43	1.96	2.44	2.82	2.71	17.01%
YoY %	7.24%	89.21%	75.00%	-19.67%	-13.48%	4.06%	-	-
Horiz. %	256.83%	239.48%	126.57%	72.32%	90.04%	104.06%	100.00%	-
NAPS	0.7958	0.6991	0.4313	0.4117	0.3957	0.338	0.2527	21.05%
YoY %	13.83%	62.09%	4.76%	4.04%	17.07%	33.76%	-	-
Horiz. %	314.92%	276.65%	170.68%	162.92%	156.59%	133.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.70	4.76	4.78	4.53	4.40	4.36	2.68	-
P/RPS	2.82	2.47	4.07	2.57	2.06	1.85	1.22	14.97%
YoY %	14.17%	-39.31%	58.37%	24.76%	11.35%	51.64%	-	-
Horiz. %	231.15%	202.46%	333.61%	210.66%	168.85%	151.64%	100.00%	-
P/EPS	32.77	23.59	41.84	47.48	40.62	27.11	16.71	11.87%
YoY %	38.91%	-43.62%	-11.88%	16.89%	49.83%	62.24%	-	-
Horiz. %	196.11%	141.17%	250.39%	284.14%	243.09%	162.24%	100.00%	-
EY	3.05	4.24	2.39	2.11	2.46	3.69	5.99	-10.63%
YoY %	-28.07%	77.41%	13.27%	-14.23%	-33.33%	-38.40%	-	-
Horiz. %	50.92%	70.78%	39.90%	35.23%	41.07%	61.60%	100.00%	-
DY	1.49	1.37	0.73	0.88	1.14	1.38	2.24	-6.56%
YoY %	8.76%	87.67%	-17.05%	-22.81%	-17.39%	-38.39%	-	-
Horiz. %	66.52%	61.16%	32.59%	39.29%	50.89%	61.61%	100.00%	-
P/NAPS	5.87	6.80	10.86	5.39	5.43	6.06	4.79	3.44%
YoY %	-13.68%	-37.38%	101.48%	-0.74%	-10.40%	26.51%	-	-
Horiz. %	122.55%	141.96%	226.72%	112.53%	113.36%	126.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/08/22	24/08/21	18/08/20	20/08/19	15/08/18	16/08/17	-
Price	4.90	4.89	5.00	4.98	4.81	4.79	3.29	-
P/RPS	2.94	2.54	4.26	2.82	2.25	2.03	1.49	11.98%
YoY %	15.75%	-40.38%	51.06%	25.33%	10.84%	36.24%	-	-
Horiz. %	197.32%	170.47%	285.91%	189.26%	151.01%	136.24%	100.00%	-
P/EPS	34.17	24.23	43.77	52.20	44.40	29.78	20.51	8.87%
YoY %	41.02%	-44.64%	-16.15%	17.57%	49.09%	45.20%	-	-
Horiz. %	166.60%	118.14%	213.41%	254.51%	216.48%	145.20%	100.00%	-
EY	2.93	4.13	2.28	1.92	2.25	3.36	4.88	-8.14%
YoY %	-29.06%	81.14%	18.75%	-14.67%	-33.04%	-31.15%	-	-
Horiz. %	60.04%	84.63%	46.72%	39.34%	46.11%	68.85%	100.00%	-
DY	1.43	1.33	0.70	0.80	1.04	1.25	1.82	-3.93%
YoY %	7.52%	90.00%	-12.50%	-23.08%	-16.80%	-31.32%	-	-
Horiz. %	78.57%	73.08%	38.46%	43.96%	57.14%	68.68%	100.00%	-
P/NAPS	6.13	6.99	11.36	5.93	5.94	6.65	5.88	0.69%
YoY %	-12.30%	-38.47%	91.57%	-0.17%	-10.68%	13.10%	-	-
Horiz. %	104.25%	118.88%	193.20%	100.85%	101.02%	113.10%	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