[PMETAL] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	15,698,300	10,171,160	7,230,173	8,566,976	9,250,857	8,025,940	6,167,618	16.84%
YoY %	54.34%	40.68%	-15.60%	-7.39%	15.26%	30.13%	-	-
Horiz. %	254.53%	164.91%	117.23%	138.90%	149.99%	130.13%	100.00%	-
PBT	2,165,869	1,412,057	588,597	597,306	897,092	825,112	651,938	22.14%
YoY %	53.38%	139.90%	-1.46%	-33.42%	8.72%	26.56%	-	-
Horiz. %	332.22%	216.59%	90.28%	91.62%	137.60%	126.56%	100.00%	-
Tax	-248,113	-122,849	-55,022	-47,806	-97,268	-69,466	-59,805	26.74%
YoY %	-101.97%	-123.27%	-15.09%	50.85%	-40.02%	-16.15%	-	-
Horiz. %	414.87%	205.42%	92.00%	79.94%	162.64%	116.15%	100.00%	-
NP	1,917,756	1,289,208	533,574	549,500	799,824	755,645	592,133	21.62%
YoY %	48.75%	141.62%	-2.90%	-31.30%	5.85%	27.61%	-	-
Horiz. %	323.87%	217.72%	90.11%	92.80%	135.08%	127.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,527,993	992,842	419,473	452,666	631,430	603,466	484,900	21.07%
YoY %	53.90%	136.69%	-7.33%	-28.31%	4.63%	24.45%	-	-
Horiz. %	315.12%	204.75%	86.51%	93.35%	130.22%	124.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.46%	8.70%	9.35%	8.00%	10.84%	8.42%	9.17%	-
YoY %	31.72%	-6.95%	16.87%	-26.20%	28.74%	-8.18%	-	-
Horiz. %	124.97%	94.87%	101.96%	87.24%	118.21%	91.82%	100.00%	-
Total Cost	13,780,544	8,881,952	6,696,598	8,017,476	8,451,033	7,270,294	5,575,485	16.26%
YoY %	55.15%	32.63%	-16.47%	-5.13%	16.24%	30.40%	-	-
Horiz. %	247.16%	159.30%	120.11%	143.80%	151.57%	130.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,750,798	2,265,644	17.11%
YoY %	72.47%	-9.68%	17.78%	8.97%	67.12%	-22.72%	-	-
Horiz. %	258.21%	149.72%	165.76%	140.73%	129.15%	77.28%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	549,307	296,128	161,524	201,801	260,087	223,506	121,528	28.57%
YoY %	85.50%	83.33%	-19.96%	-22.41%	16.37%	83.91%	-	-
Horiz. %	452.00%	243.67%	132.91%	166.05%	214.01%	183.91%	100.00%	-
Div Payout %	35.95%	29.83%	38.51%	44.58%	41.19%	37.04%	25.06%	-
YoY %	20.52%	-22.54%	-13.62%	8.23%	11.20%	47.81%	-	-
Horiz. %	143.46%	119.03%	153.67%	177.89%	164.37%	147.81%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,750,798	2,265,644	17.11%
YoY %	72.47%	-9.68%	17.78%	8.97%	67.12%	-22.72%	-	-
Horiz. %	258.21%	149.72%	165.76%	140.73%	129.15%	77.28%	100.00%	-
NOSH	8,239,617	8,076,219	4,038,109	4,038,109	3,942,959	3,725,103	1,302,094	35.98%
YoY %	2.02%	100.00%	0.00%	2.41%	5.85%	186.09%	-	-
Horiz. %	632.80%	620.25%	310.12%	310.12%	302.82%	286.09%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.22%	12.68%	7.38%	6.41%	8.65%	9.42%	9.60%	-
YoY %	-3.63%	71.82%	15.13%	-25.90%	-8.17%	-1.87%	-	-
Horiz. %	127.29%	132.08%	76.88%	66.77%	90.10%	98.12%	100.00%	-
ROE	26.12%	29.27%	11.17%	14.20%	21.58%	34.47%	21.40%	-
YoY %	-10.76%	162.04%	-21.34%	-34.20%	-37.39%	61.07%	-	-
Horiz. %	122.06%	136.78%	52.20%	66.36%	100.84%	161.07%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	190.52	125.94	179.05	212.26	237.12	215.46	473.67	-14.07%
YoY %	51.28%	-29.66%	-15.65%	-10.48%	10.05%	-54.51%	-	-
Horiz. %	40.22%	26.59%	37.80%	44.81%	50.06%	45.49%	100.00%	-
EPS	18.68	12.29	10.39	11.28	16.29	16.20	37.24	-10.85%
YoY %	51.99%	18.29%	-7.89%	-30.76%	0.56%	-56.50%	-	-
Horiz. %	50.16%	33.00%	27.90%	30.29%	43.74%	43.50%	100.00%	-
DPS	6.67	3.67	4.00	5.00	6.67	6.00	9.33	-5.43%
YoY %	81.74%	-8.25%	-20.00%	-25.04%	11.17%	-35.69%	-	-
Horiz. %	71.49%	39.34%	42.87%	53.59%	71.49%	64.31%	100.00%	-
NAPS	0.71	0.42	0.93	0.79	0.75	0.47	1.74	-13.87%
YoY %	69.05%	-54.84%	17.72%	5.33%	59.57%	-72.99%	-	-
Horiz. %	40.80%	24.14%	53.45%	45.40%	43.10%	27.01%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	190.52	123.44	87.75	103.97	112.27	97.41	74.85	16.84%
YoY %	54.34%	40.67%	-15.60%	-7.39%	15.26%	30.14%	-	-
Horiz. %	254.54%	164.92%	117.23%	138.90%	149.99%	130.14%	100.00%	-
EPS	18.68	12.05	5.09	5.49	7.66	7.32	5.88	21.23%
YoY %	55.02%	136.74%	-7.29%	-28.33%	4.64%	24.49%	-	-
Horiz. %	317.69%	204.93%	86.56%	93.37%	130.27%	124.49%	100.00%	-
DPS	6.67	3.59	1.96	2.45	3.16	2.71	1.47	28.65%
YoY %	85.79%	83.16%	-20.00%	-22.47%	16.61%	84.35%	-	-
Horiz. %	453.74%	244.22%	133.33%	166.67%	214.97%	184.35%	100.00%	-
NAPS	0.71	0.4117	0.4558	0.387	0.3551	0.2125	0.275	17.11%
YoY %	72.46%	-9.68%	17.78%	8.98%	67.11%	-22.73%	-	-
Horiz. %	258.18%	149.71%	165.75%	140.73%	129.13%	77.27%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	4.04	5.74	5.14	4.76	4.86	3.77	4.29	-
P/RPS	2.12	4.56	2.87	2.24	2.05	1.75	0.91	15.12%
YoY %	-53.51%	58.89%	28.12%	9.27%	17.14%	92.31%	-	-
Horiz. %	232.97%	501.10%	315.38%	246.15%	225.27%	192.31%	100.00%	-
P/EPS	21.79	46.69	49.48	42.44	30.03	23.27	11.52	11.20%
YoY %	-53.33%	-5.64%	16.59%	41.33%	29.05%	102.00%	-	-
Horiz. %	189.15%	405.30%	429.51%	368.40%	260.68%	202.00%	100.00%	-
EY	4.59	2.14	2.02	2.36	3.33	4.30	8.68	-10.07%
YoY %	114.49%	5.94%	-14.41%	-29.13%	-22.56%	-50.46%	-	-
Horiz. %	52.88%	24.65%	23.27%	27.19%	38.36%	49.54%	100.00%	-
DY	1.65	0.64	0.78	1.05	1.37	1.59	2.18	-4.53%
YoY %	157.81%	-17.95%	-25.71%	-23.36%	-13.84%	-27.06%	-	-
Horiz. %	75.69%	29.36%	35.78%	48.17%	62.84%	72.94%	100.00%	-
P/NAPS	5.69	13.67	5.53	6.03	6.48	8.02	2.47	14.91%
YoY %	-58.38%	147.20%	-8.29%	-6.94%	-19.20%	224.70%	-	-
Horiz. %	230.36%	553.44%	223.89%	244.13%	262.35%	324.70%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	26/11/21	26/11/20	28/11/19	22/11/18	21/11/17	28/10/16	-
Price	4.80	5.57	6.70	4.77	4.90	4.75	4.35	-
P/RPS	2.52	4.42	3.74	2.25	2.07	2.20	0.92	18.27%
YoY %	-42.99%	18.18%	66.22%	8.70%	-5.91%	139.13%	-	-
Horiz. %	273.91%	480.43%	406.52%	244.57%	225.00%	239.13%	100.00%	-
P/EPS	25.88	45.31	64.50	42.53	30.27	29.32	11.68	14.17%
YoY %	-42.88%	-29.75%	51.66%	40.50%	3.24%	151.03%	-	-
Horiz. %	221.58%	387.93%	552.23%	364.13%	259.16%	251.03%	100.00%	-
EY	3.86	2.21	1.55	2.35	3.30	3.41	8.56	-12.42%
YoY %	74.66%	42.58%	-34.04%	-28.79%	-3.23%	-60.16%	-	-
Horiz. %	45.09%	25.82%	18.11%	27.45%	38.55%	39.84%	100.00%	-
DY	1.39	0.66	0.60	1.05	1.36	1.26	2.15	-7.00%
YoY %	110.61%	10.00%	-42.86%	-22.79%	7.94%	-41.40%	-	-
Horiz. %	64.65%	30.70%	27.91%	48.84%	63.26%	58.60%	100.00%	-
P/NAPS	6.76	13.26	7.20	6.04	6.53	10.11	2.50	18.02%
YoY %	-49.02%	84.17%	19.21%	-7.50%	-35.41%	304.40%	-	-
Horiz. %	270.40%	530.40%	288.00%	241.60%	261.20%	404.40%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:00:00

OBV

Hourly

SELL

2024-05-17 12:00:00

ADX

Hourly

SELL

2024-05-17 10:30:00

ADX

30 Mins

SELL

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 10:10:00

TURTLE SYSTEM 20

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

447

DNEX

DAGANG NEXCHANGE BERHAD

404

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

359

PTRANS

PERAK TRANSIT BERHAD

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

300

TOPGLOV

TOP GLOVE CORPORATION BHD

268

PBBANK

PUBLIC BANK BHD

244

MAYBANK

MALAYAN BANKING BHD

244

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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