[PMETAL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

04-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -12.9%

YoY- -10.9%

Quarter Report

Press Metal Aluminium Holdings Berhad - Quarterly report Q1 2020.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	12,286,708	15,683,272	8,406,676	7,320,064	8,685,012	8,501,744	7,736,896	8.00%
YoY %	-21.66%	86.56%	14.84%	-15.72%	2.16%	9.89%	-	-
Horiz. %	158.81%	202.71%	108.66%	94.61%	112.25%	109.89%	100.00%	-
PBT	1,571,204	2,434,804	1,152,928	574,464	622,280	840,956	797,320	11.96%
YoY %	-35.47%	111.18%	100.70%	-7.68%	-26.00%	5.47%	-	-
Horiz. %	197.06%	305.37%	144.60%	72.05%	78.05%	105.47%	100.00%	-
Tax	-149,768	-266,192	-118,552	-53,444	-48,916	-70,700	-56,672	17.57%
YoY %	43.74%	-124.54%	-121.82%	-9.26%	30.81%	-24.75%	-	-
Horiz. %	264.27%	469.71%	209.19%	94.30%	86.31%	124.75%	100.00%	-
NP	1,421,436	2,168,612	1,034,376	521,020	573,364	770,256	740,648	11.47%
YoY %	-34.45%	109.65%	98.53%	-9.13%	-25.56%	4.00%	-	-
Horiz. %	191.92%	292.80%	139.66%	70.35%	77.41%	104.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,127,888	1,684,068	822,872	410,260	460,428	601,908	592,196	11.32%
YoY %	-33.03%	104.66%	100.57%	-10.90%	-23.51%	1.64%	-	-
Horiz. %	190.46%	284.38%	138.95%	69.28%	77.75%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.53%	10.93%	10.28%	9.30%	7.86%	8.41%	7.11%	-
YoY %	-12.81%	6.32%	10.54%	18.32%	-6.54%	18.28%	-	-
Horiz. %	134.04%	153.73%	144.59%	130.80%	110.55%	118.28%	100.00%	-
Total Cost	10,865,272	13,514,660	7,372,300	6,799,044	8,111,648	7,731,488	6,996,248	7.60%
YoY %	-19.60%	83.32%	8.43%	-16.18%	4.92%	10.51%	-	-
Horiz. %	155.30%	193.17%	105.38%	97.18%	115.94%	110.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	22.21%
YoY %	110.59%	-11.11%	11.11%	-3.30%	10.92%	49.43%	-	-
Horiz. %	333.36%	158.30%	178.08%	160.28%	165.75%	149.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	573,764	484,573	242,286	161,524	198,978	231,607	222,630	17.08%
YoY %	18.41%	100.00%	50.00%	-18.82%	-14.09%	4.03%	-	-
Horiz. %	257.72%	217.66%	108.83%	72.55%	89.38%	104.03%	100.00%	-
Div Payout %	50.87%	28.77%	29.44%	39.37%	43.22%	38.48%	37.59%	-
YoY %	76.82%	-2.28%	-25.22%	-8.91%	12.32%	2.37%	-	-
Horiz. %	135.33%	76.54%	78.32%	104.74%	114.98%	102.37%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	22.21%
YoY %	110.59%	-11.11%	11.11%	-3.30%	10.92%	49.43%	-	-
Horiz. %	333.36%	158.30%	178.08%	160.28%	165.75%	149.43%	100.00%	-
NOSH	8,239,617	8,076,219	4,038,109	4,038,109	4,020,568	3,867,037	3,710,501	14.21%
YoY %	2.02%	100.00%	0.00%	0.44%	3.97%	4.22%	-	-
Horiz. %	222.06%	217.66%	108.83%	108.83%	108.36%	104.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	11.57%	13.83%	12.30%	7.12%	6.60%	9.06%	9.57%	-
YoY %	-16.34%	12.44%	72.75%	7.88%	-27.15%	-5.33%	-	-
Horiz. %	120.90%	144.51%	128.53%	74.40%	68.97%	94.67%	100.00%	-
ROE	16.58%	52.13%	22.64%	12.54%	13.61%	19.74%	29.02%	-
YoY %	-68.19%	130.26%	80.54%	-7.86%	-31.05%	-31.98%	-	-
Horiz. %	57.13%	179.63%	78.02%	43.21%	46.90%	68.02%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	149.90	194.19	104.09	181.27	218.24	220.24	208.51	-5.34%
YoY %	-22.81%	86.56%	-42.58%	-16.94%	-0.91%	5.63%	-	-
Horiz. %	71.89%	93.13%	49.92%	86.94%	104.67%	105.63%	100.00%	-
EPS	13.76	20.84	10.20	10.16	11.56	15.60	15.96	-2.44%
YoY %	-33.97%	104.31%	0.39%	-12.11%	-25.90%	-2.26%	-	-
Horiz. %	86.22%	130.58%	63.91%	63.66%	72.43%	97.74%	100.00%	-
DPS	7.00	6.00	3.00	4.00	5.00	6.00	6.00	2.60%
YoY %	16.67%	100.00%	-25.00%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	116.67%	100.00%	50.00%	66.67%	83.33%	100.00%	100.00%	-
NAPS	0.83	0.40	0.45	0.81	0.85	0.79	0.55	7.09%
YoY %	107.50%	-11.11%	-44.44%	-4.71%	7.59%	43.64%	-	-
Horiz. %	150.91%	72.73%	81.82%	147.27%	154.55%	143.64%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	149.12	190.34	102.03	88.84	105.41	103.18	93.90	8.00%
YoY %	-21.66%	86.55%	14.85%	-15.72%	2.16%	9.88%	-	-
Horiz. %	158.81%	202.71%	108.66%	94.61%	112.26%	109.88%	100.00%	-
EPS	13.69	20.44	9.99	4.98	5.59	7.31	7.19	11.32%
YoY %	-33.02%	104.60%	100.60%	-10.91%	-23.53%	1.67%	-	-
Horiz. %	190.40%	284.28%	138.94%	69.26%	77.75%	101.67%	100.00%	-
DPS	6.96	5.88	2.94	1.96	2.41	2.81	2.70	17.08%
YoY %	18.37%	100.00%	50.00%	-18.67%	-14.23%	4.07%	-	-
Horiz. %	257.78%	217.78%	108.89%	72.59%	89.26%	104.07%	100.00%	-
NAPS	0.8257	0.3921	0.4411	0.397	0.4105	0.3701	0.2477	22.21%
YoY %	110.58%	-11.11%	11.11%	-3.29%	10.92%	49.41%	-	-
Horiz. %	333.35%	158.30%	178.08%	160.27%	165.72%	149.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	4.87	6.20	9.90	3.29	4.51	4.32	2.65	-
P/RPS	3.25	3.19	9.51	1.81	2.07	1.96	1.27	16.94%
YoY %	1.88%	-66.46%	425.41%	-12.56%	5.61%	54.33%	-	-
Horiz. %	255.91%	251.18%	748.82%	142.52%	162.99%	154.33%	100.00%	-
P/EPS	35.39	29.73	97.17	32.38	38.98	27.70	16.60	13.44%
YoY %	19.04%	-69.40%	200.09%	-16.93%	40.72%	66.87%	-	-
Horiz. %	213.19%	179.10%	585.36%	195.06%	234.82%	166.87%	100.00%	-
EY	2.83	3.36	1.03	3.09	2.57	3.61	6.02	-11.81%
YoY %	-15.77%	226.21%	-66.67%	20.23%	-28.81%	-40.03%	-	-
Horiz. %	47.01%	55.81%	17.11%	51.33%	42.69%	59.97%	100.00%	-
DY	1.44	0.97	0.30	1.22	1.11	1.39	2.26	-7.23%
YoY %	48.45%	223.33%	-75.41%	9.91%	-20.14%	-38.50%	-	-
Horiz. %	63.72%	42.92%	13.27%	53.98%	49.12%	61.50%	100.00%	-
P/NAPS	5.87	15.50	22.00	4.06	5.31	5.47	4.82	3.33%
YoY %	-62.13%	-29.55%	441.87%	-23.54%	-2.93%	13.49%	-	-
Horiz. %	121.78%	321.58%	456.43%	84.23%	110.17%	113.49%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	30/05/22	27/05/21	04/06/20	27/05/19	17/05/18	18/05/17	-
Price	4.73	5.50	5.20	4.30	4.24	4.96	2.74	-
P/RPS	3.16	2.83	5.00	2.37	1.94	2.25	1.31	15.79%
YoY %	11.66%	-43.40%	110.97%	22.16%	-13.78%	71.76%	-	-
Horiz. %	241.22%	216.03%	381.68%	180.92%	148.09%	171.76%	100.00%	-
P/EPS	34.37	26.38	51.04	42.32	36.65	31.81	17.17	12.25%
YoY %	30.29%	-48.32%	20.60%	15.47%	15.22%	85.26%	-	-
Horiz. %	200.17%	153.64%	297.26%	246.48%	213.45%	185.26%	100.00%	-
EY	2.91	3.79	1.96	2.36	2.73	3.14	5.82	-10.90%
YoY %	-23.22%	93.37%	-16.95%	-13.55%	-13.06%	-46.05%	-	-
Horiz. %	50.00%	65.12%	33.68%	40.55%	46.91%	53.95%	100.00%	-
DY	1.48	1.09	0.58	0.93	1.18	1.21	2.19	-6.31%
YoY %	35.78%	87.93%	-37.63%	-21.19%	-2.48%	-44.75%	-	-
Horiz. %	67.58%	49.77%	26.48%	42.47%	53.88%	55.25%	100.00%	-
P/NAPS	5.70	13.75	11.56	5.31	4.99	6.28	4.98	2.27%
YoY %	-58.55%	18.94%	117.70%	6.41%	-20.54%	26.10%	-	-
Horiz. %	114.46%	276.10%	232.13%	106.63%	100.20%	126.10%	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