[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	6,829,877	7,928,536	4,741,540	3,560,567	4,304,855	4,564,276	4,100,605	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	805,066	1,174,900	665,043	268,532	279,038	431,662	408,701	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	-68,220	-128,753	-69,342	-21,999	-16,607	-40,033	-32,755	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	736,846	1,046,147	595,701	246,533	262,431	391,629	375,946	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	587,761	830,191	461,299	192,630	217,994	311,080	298,217	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	6,093,031	6,882,389	4,145,839	3,314,034	4,042,424	4,172,647	3,724,659	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	286,882	267,437	141,333	80,762	100,619	116,041	111,552	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	8.96%	14.41%	12.98%	5.68%	6.69%	11.17%	14.32%	-
YoY %	-37.82%	11.02%	128.52%	-15.10%	-40.11%	-22.00%	-	-
Horiz. %	62.57%	100.63%	90.64%	39.66%	46.72%	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	83.33	96.35	58.71	88.17	106.96	118.00	110.28	-4.56%
YoY %	-13.51%	64.11%	-33.41%	-17.57%	-9.36%	7.00%	-	-
Horiz. %	75.56%	87.37%	53.24%	79.95%	96.99%	107.00%	100.00%	-
EPS	7.17	10.18	5.71	4.77	5.45	8.05	8.02	-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	3.50	3.25	1.75	2.00	2.50	3.00	3.00	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 - 8,239,617
RPS	82.89	96.22	57.55	43.21	52.25	55.39	49.77	8.86%
YoY %	-13.85%	67.19%	33.19%	-17.30%	-5.67%	11.29%	-	-
Horiz. %	166.55%	193.33%	115.63%	86.82%	104.98%	111.29%	100.00%	-
EPS	7.13	10.08	5.60	2.34	2.65	3.78	3.62	11.95%
YoY %	-29.27%	80.00%	139.32%	-11.70%	-29.89%	4.42%	-	-
Horiz. %	196.96%	278.45%	154.70%	64.64%	73.20%	104.42%	100.00%	-
DPS	3.48	3.25	1.72	0.98	1.22	1.41	1.35	17.08%
YoY %	7.08%	88.95%	75.51%	-19.67%	-13.48%	4.44%	-	-
Horiz. %	257.78%	240.74%	127.41%	72.59%	90.37%	104.44%	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	5.64	4.94	8.14	5.14	4.11	3.69	2.43	15.05%
YoY %	14.17%	-39.31%	58.37%	25.06%	11.38%	51.85%	-	-
Horiz. %	232.10%	203.29%	334.98%	211.52%	169.14%	151.85%	100.00%	-
P/EPS	65.54	47.18	83.69	94.96	81.24	54.21	33.42	11.87%
YoY %	38.91%	-43.63%	-11.87%	16.89%	49.86%	62.21%	-	-
Horiz. %	196.11%	141.17%	250.42%	284.14%	243.09%	162.21%	100.00%	-
EY	1.53	2.12	1.19	1.05	1.23	1.84	2.99	-10.56%
YoY %	-27.83%	78.15%	13.33%	-14.63%	-33.15%	-38.46%	-	-
Horiz. %	51.17%	70.90%	39.80%	35.12%	41.14%	61.54%	100.00%	-
DY	0.74	0.68	0.37	0.44	0.57	0.69	1.12	-6.67%
YoY %	8.82%	83.78%	-15.91%	-22.81%	-17.39%	-38.39%	-	-
Horiz. %	66.07%	60.71%	33.04%	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	5.88	5.08	8.52	5.65	4.50	4.06	2.98	11.98%
YoY %	15.75%	-40.38%	50.80%	25.56%	10.84%	36.24%	-	-
Horiz. %	197.32%	170.47%	285.91%	189.60%	151.01%	136.24%	100.00%	-
P/EPS	68.33	48.47	87.54	104.40	88.81	59.56	41.02	8.87%
YoY %	40.97%	-44.63%	-16.15%	17.55%	49.11%	45.20%	-	-
Horiz. %	166.58%	118.16%	213.41%	254.51%	216.50%	145.20%	100.00%	-
EY	1.46	2.06	1.14	0.96	1.13	1.68	2.44	-8.19%
YoY %	-29.13%	80.70%	18.75%	-15.04%	-32.74%	-31.15%	-	-
Horiz. %	59.84%	84.43%	46.72%	39.34%	46.31%	68.85%	100.00%	-
DY	0.71	0.66	0.35	0.40	0.52	0.63	0.91	-4.05%
YoY %	7.58%	88.57%	-12.50%	-23.08%	-17.46%	-30.77%	-	-
Horiz. %	78.02%	72.53%	38.46%	43.96%	57.14%	69.23%	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

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

DNEX

DAGANG NEXCHANGE BERHAD

486

MPI

MALAYSIAN PACIFIC INDUSTRIES

483

MBSB

MALAYSIA BUILDING SOCIETY BHD

412

HLIND

HONG LEONG INDUSTRIES BHD

387

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

316

TOPGLOV

TOP GLOVE CORPORATION BHD

301

MAYBANK

MALAYAN BANKING BHD

276

MYEG

MY E.G. SERVICES BHD

269

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

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

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