[PMETAL] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.03%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 10,994,228 7,539,481 8,558,734 9,158,525 8,170,364 6,649,451 4,406,674 16.44%
PBT 1,448,693 650,167 632,696 874,749 819,531 674,832 233,262 35.54%
Tax -116,234 -69,145 -53,926 -89,635 -64,123 -69,062 -68,917 9.09%
NP 1,332,459 581,022 578,770 785,114 755,408 605,770 164,345 41.69%
-
NP to SH 1,030,447 457,202 471,026 629,980 602,789 483,572 136,169 40.07%
-
Tax Rate 8.02% 10.63% 8.52% 10.25% 7.82% 10.23% 29.54% -
Total Cost 9,661,769 6,958,459 7,979,964 8,373,411 7,414,956 6,043,681 4,242,329 14.68%
-
Net Worth 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 994,554 1,912,485 12.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 302,858 171,619 201,905 256,607 226,497 140,895 95,624 21.16%
Div Payout % 29.39% 37.54% 42.87% 40.73% 37.57% 29.14% 70.22% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 994,554 1,912,485 12.48%
NOSH 8,076,219 4,038,109 4,038,109 3,950,700 3,832,781 1,657,591 1,274,990 35.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.12% 7.71% 6.76% 8.57% 9.25% 9.11% 3.73% -
ROE 26.58% 11.21% 13.26% 19.46% 27.06% 48.62% 7.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 136.13 186.71 211.95 231.99 216.44 401.15 345.62 -14.37%
EPS 12.76 11.32 11.72 16.18 16.13 13.22 10.68 3.00%
DPS 3.75 4.25 5.00 6.50 6.00 8.50 7.50 -10.90%
NAPS 0.48 1.01 0.88 0.82 0.59 0.60 1.50 -17.28%
Adjusted Per Share Value based on latest NOSH - 3,950,700
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 133.43 91.50 103.87 111.15 99.16 80.70 53.48 16.44%
EPS 12.51 5.55 5.72 7.65 7.32 5.87 1.65 40.11%
DPS 3.68 2.08 2.45 3.11 2.75 1.71 1.16 21.19%
NAPS 0.4705 0.495 0.4313 0.3929 0.2703 0.1207 0.2321 12.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.78 8.39 4.65 4.83 5.39 1.59 2.09 -
P/RPS 4.25 4.49 2.19 2.08 2.49 0.40 0.60 38.54%
P/EPS 45.30 74.10 39.86 30.27 33.75 5.45 19.57 14.99%
EY 2.21 1.35 2.51 3.30 2.96 18.35 5.11 -13.02%
DY 0.65 0.51 1.08 1.35 1.11 5.35 3.59 -24.76%
P/NAPS 12.04 8.31 5.28 5.89 9.14 2.65 1.39 43.26%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 6.75 8.95 4.88 4.15 5.78 2.35 2.15 -
P/RPS 4.96 4.79 2.30 1.79 2.67 0.59 0.62 41.37%
P/EPS 52.90 79.05 41.84 26.01 36.20 8.06 20.13 17.45%
EY 1.89 1.27 2.39 3.85 2.76 12.41 4.97 -14.87%
DY 0.56 0.47 1.02 1.57 1.04 3.62 3.49 -26.26%
P/NAPS 14.06 8.86 5.55 5.06 9.80 3.92 1.43 46.31%

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