[PMETAL] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -22.82%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,777,887 3,440,613 3,845,189 2,886,830 1,862,063 2,120,377 2,373,867 8.04%
PBT 523,945 403,346 449,502 394,000 172,916 168,942 241,157 13.79%
Tax -48,242 -22,435 -57,332 -22,795 -19,268 -19,248 -32,918 6.57%
NP 475,703 380,911 392,170 371,205 153,648 149,694 208,239 14.74%
-
NP to SH 402,299 306,116 315,804 283,333 121,975 121,506 162,493 16.29%
-
Tax Rate 9.21% 5.56% 12.75% 5.79% 11.14% 11.39% 13.65% -
Total Cost 3,302,184 3,059,702 3,453,019 2,515,625 1,708,415 1,970,683 2,165,628 7.27%
-
Net Worth 8,738,461 6,674,090 5,850,128 3,392,011 3,755,441 3,188,462 2,925,984 19.98%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 144,267 144,193 144,193 80,762 40,381 50,450 78,026 10.77%
Div Payout % 35.86% 47.10% 45.66% 28.50% 33.11% 41.52% 48.02% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 8,738,461 6,674,090 5,850,128 3,392,011 3,755,441 3,188,462 2,925,984 19.98%
NOSH 8,243,831 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 3,942,959 13.06%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.59% 11.07% 10.20% 12.86% 8.25% 7.06% 8.77% -
ROE 4.60% 4.59% 5.40% 8.35% 3.25% 3.81% 5.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.83 41.76 46.67 35.74 46.11 52.54 60.85 -4.61%
EPS 4.88 3.72 3.83 3.51 3.02 3.01 4.17 2.65%
DPS 1.75 1.75 1.75 1.00 1.00 1.25 2.00 -2.19%
NAPS 1.06 0.81 0.71 0.42 0.93 0.79 0.75 5.92%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.83 41.74 46.64 35.02 22.59 25.72 28.80 8.04%
EPS 4.88 3.71 3.83 3.44 1.48 1.47 1.97 16.30%
DPS 1.75 1.75 1.75 0.98 0.49 0.61 0.95 10.70%
NAPS 1.06 0.8096 0.7096 0.4115 0.4555 0.3868 0.3549 19.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.06 4.71 4.04 5.74 5.14 4.76 4.86 -
P/RPS 11.04 11.28 8.66 16.06 11.15 9.06 7.99 5.53%
P/EPS 103.69 126.78 105.41 163.61 170.17 158.11 116.68 -1.94%
EY 0.96 0.79 0.95 0.61 0.59 0.63 0.86 1.84%
DY 0.35 0.37 0.43 0.17 0.19 0.26 0.41 -2.60%
P/NAPS 4.77 5.81 5.69 13.67 5.53 6.03 6.48 -4.97%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 28/11/23 29/11/22 26/11/21 26/11/20 28/11/19 22/11/18 -
Price 4.64 4.85 4.80 5.57 6.70 4.77 4.90 -
P/RPS 10.13 11.61 10.29 15.58 14.53 9.08 8.05 3.90%
P/EPS 95.08 130.55 125.24 158.77 221.81 158.44 117.64 -3.48%
EY 1.05 0.77 0.80 0.63 0.45 0.63 0.85 3.58%
DY 0.38 0.36 0.36 0.18 0.15 0.26 0.41 -1.25%
P/NAPS 4.38 5.99 6.76 13.26 7.20 6.04 6.53 -6.43%

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