[PMETAL] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 4.06%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 15,692,091 10,994,228 7,539,481 8,558,734 9,158,525 8,170,364 6,649,451 15.37%
PBT 1,970,928 1,448,693 650,167 632,696 874,749 819,531 674,832 19.54%
Tax -190,186 -116,234 -69,145 -53,926 -89,635 -64,123 -69,062 18.38%
NP 1,780,742 1,332,459 581,022 578,770 785,114 755,408 605,770 19.67%
-
NP to SH 1,418,204 1,030,447 457,202 471,026 629,980 602,789 483,572 19.63%
-
Tax Rate 9.65% 8.02% 10.63% 8.52% 10.25% 7.82% 10.23% -
Total Cost 13,911,349 9,661,769 6,958,459 7,979,964 8,373,411 7,414,956 6,043,681 14.89%
-
Net Worth 6,674,090 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 994,554 37.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 556,174 302,858 171,619 201,905 256,607 226,497 140,895 25.70%
Div Payout % 39.22% 29.39% 37.54% 42.87% 40.73% 37.57% 29.14% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 6,674,090 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 994,554 37.31%
NOSH 8,239,617 8,076,219 4,038,109 4,038,109 3,950,700 3,832,781 1,657,591 30.62%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.35% 12.12% 7.71% 6.76% 8.57% 9.25% 9.11% -
ROE 21.25% 26.58% 11.21% 13.26% 19.46% 27.06% 48.62% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 190.45 136.13 186.71 211.95 231.99 216.44 401.15 -11.67%
EPS 17.30 12.76 11.32 11.72 16.18 16.13 13.22 4.58%
DPS 6.75 3.75 4.25 5.00 6.50 6.00 8.50 -3.76%
NAPS 0.81 0.48 1.01 0.88 0.82 0.59 0.60 5.12%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 190.35 133.36 91.46 103.82 111.10 99.11 80.66 15.37%
EPS 17.20 12.50 5.55 5.71 7.64 7.31 5.87 19.61%
DPS 6.75 3.67 2.08 2.45 3.11 2.75 1.71 25.70%
NAPS 0.8096 0.4702 0.4947 0.4311 0.3927 0.2702 0.1206 37.32%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.88 5.78 8.39 4.65 4.83 5.39 1.59 -
P/RPS 2.56 4.25 4.49 2.19 2.08 2.49 0.40 36.23%
P/EPS 28.35 45.30 74.10 39.86 30.27 33.75 5.45 31.61%
EY 3.53 2.21 1.35 2.51 3.30 2.96 18.35 -24.01%
DY 1.38 0.65 0.51 1.08 1.35 1.11 5.35 -20.20%
P/NAPS 6.02 12.04 8.31 5.28 5.89 9.14 2.65 14.64%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 24/02/21 24/02/20 26/02/19 27/02/18 27/02/17 -
Price 5.20 6.75 8.95 4.88 4.15 5.78 2.35 -
P/RPS 2.73 4.96 4.79 2.30 1.79 2.67 0.59 29.07%
P/EPS 30.21 52.90 79.05 41.84 26.01 36.20 8.06 24.62%
EY 3.31 1.89 1.27 2.39 3.85 2.76 12.41 -19.76%
DY 1.30 0.56 0.47 1.02 1.57 1.04 3.62 -15.68%
P/NAPS 6.42 14.06 8.86 5.55 5.06 9.80 3.92 8.56%

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
Post a Comment