[PMETAL] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.88%
YoY- 100.44%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,532,440 3,918,366 3,365,858 2,116,851 2,133,502 2,245,729 2,144,173 8.67%
PBT 423,725 346,526 389,650 208,719 184,716 201,930 200,697 13.25%
Tax -23,984 -4,101 -24,097 -27,878 -18,071 -16,684 -12,023 12.19%
NP 399,741 342,425 365,553 180,841 166,645 185,246 188,674 13.32%
-
NP to SH 320,464 272,209 285,815 142,597 131,526 156,407 150,189 13.45%
-
Tax Rate 5.66% 1.18% 6.18% 13.36% 9.78% 8.26% 5.99% -
Total Cost 3,132,699 3,575,941 3,000,305 1,936,010 1,966,857 2,060,483 1,955,499 8.16%
-
Net Worth 6,921,278 6,674,090 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 20.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 144,193 144,193 80,762 50,476 50,476 59,217 56,624 16.84%
Div Payout % 45.00% 52.97% 28.26% 35.40% 38.38% 37.86% 37.70% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 6,921,278 6,674,090 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 20.79%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 3,950,700 3,832,781 13.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.32% 8.74% 10.86% 8.54% 7.81% 8.25% 8.80% -
ROE 4.63% 4.08% 7.37% 3.50% 3.70% 4.83% 6.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.87 47.56 41.68 52.42 52.83 56.89 56.80 -4.57%
EPS 3.89 3.30 3.54 3.53 3.26 3.96 3.98 -0.38%
DPS 1.75 1.75 1.00 1.25 1.25 1.50 1.50 2.60%
NAPS 0.84 0.81 0.48 1.01 0.88 0.82 0.59 6.06%
Adjusted Per Share Value based on latest NOSH - 8,076,219
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.85 47.53 40.83 25.68 25.88 27.24 26.01 8.67%
EPS 3.89 3.30 3.47 1.73 1.60 1.90 1.82 13.48%
DPS 1.75 1.75 0.98 0.61 0.61 0.72 0.69 16.77%
NAPS 0.8396 0.8096 0.4702 0.4947 0.4311 0.3927 0.2702 20.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.81 4.88 5.78 8.39 4.65 4.83 5.39 -
P/RPS 11.22 10.26 13.87 16.00 8.80 8.49 9.49 2.82%
P/EPS 123.67 147.71 163.32 237.59 142.76 121.91 135.48 -1.50%
EY 0.81 0.68 0.61 0.42 0.70 0.82 0.74 1.51%
DY 0.36 0.36 0.17 0.15 0.27 0.31 0.28 4.27%
P/NAPS 5.73 6.02 12.04 8.31 5.28 5.89 9.14 -7.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 25/02/22 24/02/21 24/02/20 26/02/19 27/02/18 -
Price 4.65 5.20 6.75 8.95 4.88 4.15 5.78 -
P/RPS 10.85 10.93 16.20 17.07 9.24 7.30 10.18 1.06%
P/EPS 119.56 157.40 190.73 253.45 149.83 104.75 145.28 -3.19%
EY 0.84 0.64 0.52 0.39 0.67 0.95 0.69 3.33%
DY 0.38 0.34 0.15 0.14 0.26 0.36 0.26 6.52%
P/NAPS 5.54 6.42 14.06 8.86 5.55 5.06 9.80 -9.06%

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