[PMETAL] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 7.61%

YoY- 136.69%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	13,693,986	15,698,300	10,171,160	7,230,173	8,566,976	9,250,857	8,025,940	9.30%
YoY %	-12.77%	54.34%	40.68%	-15.60%	-7.39%	15.26%	-	-
Horiz. %	170.62%	195.59%	126.73%	90.09%	106.74%	115.26%	100.00%	-
PBT	1,611,216	2,165,869	1,412,057	588,597	597,306	897,092	825,112	11.79%
YoY %	-25.61%	53.38%	139.90%	-1.46%	-33.42%	8.72%	-	-
Horiz. %	195.27%	262.49%	171.14%	71.34%	72.39%	108.72%	100.00%	-
Tax	-120,873	-248,113	-122,849	-55,022	-47,806	-97,268	-69,466	9.66%
YoY %	51.28%	-101.97%	-123.27%	-15.09%	50.85%	-40.02%	-	-
Horiz. %	174.00%	357.17%	176.85%	79.21%	68.82%	140.02%	100.00%	-
NP	1,490,342	1,917,756	1,289,208	533,574	549,500	799,824	755,645	11.97%
YoY %	-22.29%	48.75%	141.62%	-2.90%	-31.30%	5.85%	-	-
Horiz. %	197.23%	253.79%	170.61%	70.61%	72.72%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,191,836	1,527,993	992,842	419,473	452,666	631,430	603,466	12.00%
YoY %	-22.00%	53.90%	136.69%	-7.33%	-28.31%	4.63%	-	-
Horiz. %	197.50%	253.20%	164.52%	69.51%	75.01%	104.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.50%	11.46%	8.70%	9.35%	8.00%	10.84%	8.42%	-
YoY %	-34.55%	31.72%	-6.95%	16.87%	-26.20%	28.74%	-	-
Horiz. %	89.07%	136.10%	103.33%	111.05%	95.01%	128.74%	100.00%	-
Total Cost	12,203,644	13,780,544	8,881,952	6,696,598	8,017,476	8,451,033	7,270,294	9.01%
YoY %	-11.44%	55.15%	32.63%	-16.47%	-5.13%	16.24%	-	-
Horiz. %	167.86%	189.55%	122.17%	92.11%	110.28%	116.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,750,798	24.97%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	67.12%	-	-
Horiz. %	381.20%	334.14%	193.74%	214.50%	182.11%	167.12%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	576,773	549,307	296,128	161,524	201,801	260,087	223,506	17.10%
YoY %	5.00%	85.50%	83.33%	-19.96%	-22.41%	16.37%	-	-
Horiz. %	258.06%	245.77%	132.49%	72.27%	90.29%	116.37%	100.00%	-
Div Payout %	48.39%	35.95%	29.83%	38.51%	44.58%	41.19%	37.04%	-
YoY %	34.60%	20.52%	-22.54%	-13.62%	8.23%	11.20%	-	-
Horiz. %	130.64%	97.06%	80.53%	103.97%	120.36%	111.20%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,750,798	24.97%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	67.12%	-	-
Horiz. %	381.20%	334.14%	193.74%	214.50%	182.11%	167.12%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,038,109	3,942,959	3,725,103	14.13%
YoY %	0.00%	2.02%	100.00%	0.00%	2.41%	5.85%	-	-
Horiz. %	221.19%	221.19%	216.81%	108.40%	108.40%	105.85%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	10.88%	12.22%	12.68%	7.38%	6.41%	8.65%	9.42%	-
YoY %	-10.97%	-3.63%	71.82%	15.13%	-25.90%	-8.17%	-	-
Horiz. %	115.50%	129.72%	134.61%	78.34%	68.05%	91.83%	100.00%	-
ROE	17.86%	26.12%	29.27%	11.17%	14.20%	21.58%	34.47%	-
YoY %	-31.62%	-10.76%	162.04%	-21.34%	-34.20%	-37.39%	-	-
Horiz. %	51.81%	75.78%	84.91%	32.40%	41.20%	62.61%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	166.20	190.52	125.94	179.05	212.26	237.12	215.46	-4.23%
YoY %	-12.77%	51.28%	-29.66%	-15.65%	-10.48%	10.05%	-	-
Horiz. %	77.14%	88.42%	58.45%	83.10%	98.51%	110.05%	100.00%	-
EPS	14.47	18.68	12.29	10.39	11.28	16.29	16.20	-1.86%
YoY %	-22.54%	51.99%	18.29%	-7.89%	-30.76%	0.56%	-	-
Horiz. %	89.32%	115.31%	75.86%	64.14%	69.63%	100.56%	100.00%	-
DPS	7.00	6.67	3.67	4.00	5.00	6.67	6.00	2.60%
YoY %	4.95%	81.74%	-8.25%	-20.00%	-25.04%	11.17%	-	-
Horiz. %	116.67%	111.17%	61.17%	66.67%	83.33%	111.17%	100.00%	-
NAPS	0.81	0.71	0.42	0.93	0.79	0.75	0.47	9.49%
YoY %	14.08%	69.05%	-54.84%	17.72%	5.33%	59.57%	-	-
Horiz. %	172.34%	151.06%	89.36%	197.87%	168.09%	159.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	166.20	190.52	123.44	87.75	103.97	112.27	97.41	9.30%
YoY %	-12.77%	54.34%	40.67%	-15.60%	-7.39%	15.26%	-	-
Horiz. %	170.62%	195.59%	126.72%	90.08%	106.73%	115.26%	100.00%	-
EPS	14.47	18.68	12.05	5.09	5.49	7.66	7.32	12.02%
YoY %	-22.54%	55.02%	136.74%	-7.29%	-28.33%	4.64%	-	-
Horiz. %	197.68%	255.19%	164.62%	69.54%	75.00%	104.64%	100.00%	-
DPS	7.00	6.67	3.59	1.96	2.45	3.16	2.71	17.12%
YoY %	4.95%	85.79%	83.16%	-20.00%	-22.47%	16.61%	-	-
Horiz. %	258.30%	246.13%	132.47%	72.32%	90.41%	116.61%	100.00%	-
NAPS	0.81	0.71	0.4117	0.4558	0.387	0.3551	0.2125	24.97%
YoY %	14.08%	72.46%	-9.68%	17.78%	8.98%	67.11%	-	-
Horiz. %	381.18%	334.12%	193.74%	214.49%	182.12%	167.11%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	4.71	4.04	5.74	5.14	4.76	4.86	3.77	-
P/RPS	2.83	2.12	4.56	2.87	2.24	2.05	1.75	8.33%
YoY %	33.49%	-53.51%	58.89%	28.12%	9.27%	17.14%	-	-
Horiz. %	161.71%	121.14%	260.57%	164.00%	128.00%	117.14%	100.00%	-
P/EPS	32.56	21.79	46.69	49.48	42.44	30.03	23.27	5.75%
YoY %	49.43%	-53.33%	-5.64%	16.59%	41.33%	29.05%	-	-
Horiz. %	139.92%	93.64%	200.64%	212.63%	182.38%	129.05%	100.00%	-
EY	3.07	4.59	2.14	2.02	2.36	3.33	4.30	-5.45%
YoY %	-33.12%	114.49%	5.94%	-14.41%	-29.13%	-22.56%	-	-
Horiz. %	71.40%	106.74%	49.77%	46.98%	54.88%	77.44%	100.00%	-
DY	1.49	1.65	0.64	0.78	1.05	1.37	1.59	-1.07%
YoY %	-9.70%	157.81%	-17.95%	-25.71%	-23.36%	-13.84%	-	-
Horiz. %	93.71%	103.77%	40.25%	49.06%	66.04%	86.16%	100.00%	-
P/NAPS	5.81	5.69	13.67	5.53	6.03	6.48	8.02	-5.22%
YoY %	2.11%	-58.38%	147.20%	-8.29%	-6.94%	-19.20%	-	-
Horiz. %	72.44%	70.95%	170.45%	68.95%	75.19%	80.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	29/11/22	26/11/21	26/11/20	28/11/19	22/11/18	21/11/17	-
Price	4.85	4.80	5.57	6.70	4.77	4.90	4.75	-
P/RPS	2.92	2.52	4.42	3.74	2.25	2.07	2.20	4.82%
YoY %	15.87%	-42.99%	18.18%	66.22%	8.70%	-5.91%	-	-
Horiz. %	132.73%	114.55%	200.91%	170.00%	102.27%	94.09%	100.00%	-
P/EPS	33.53	25.88	45.31	64.50	42.53	30.27	29.32	2.26%
YoY %	29.56%	-42.88%	-29.75%	51.66%	40.50%	3.24%	-	-
Horiz. %	114.36%	88.27%	154.54%	219.99%	145.05%	103.24%	100.00%	-
EY	2.98	3.86	2.21	1.55	2.35	3.30	3.41	-2.22%
YoY %	-22.80%	74.66%	42.58%	-34.04%	-28.79%	-3.23%	-	-
Horiz. %	87.39%	113.20%	64.81%	45.45%	68.91%	96.77%	100.00%	-
DY	1.44	1.39	0.66	0.60	1.05	1.36	1.26	2.24%
YoY %	3.60%	110.61%	10.00%	-42.86%	-22.79%	7.94%	-	-
Horiz. %	114.29%	110.32%	52.38%	47.62%	83.33%	107.94%	100.00%	-
P/NAPS	5.99	6.76	13.26	7.20	6.04	6.53	10.11	-8.35%
YoY %	-11.39%	-49.02%	84.17%	19.21%	-7.50%	-35.41%	-	-
Horiz. %	59.25%	66.86%	131.16%	71.22%	59.74%	64.59%	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