[PMETAL] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 44.27%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,616,748 3,071,677 3,920,818 2,101,669 1,830,016 2,171,253 2,125,436 9.25%
PBT 540,943 392,801 608,701 288,232 143,616 155,570 210,239 17.04%
Tax -45,338 -37,442 -66,548 -29,638 -13,361 -12,229 -17,675 16.98%
NP 495,605 355,359 542,153 258,594 130,255 143,341 192,564 17.04%
-
NP to SH 408,039 281,972 421,017 205,718 102,565 115,107 150,477 18.06%
-
Tax Rate 8.38% 9.53% 10.93% 10.28% 9.30% 7.86% 8.41% -
Total Cost 3,121,143 2,716,318 3,378,665 1,843,075 1,699,761 2,027,912 1,932,872 8.30%
-
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 144,193 143,441 121,143 60,571 40,381 49,744 57,901 16.40%
Div Payout % 35.34% 50.87% 28.77% 29.44% 39.37% 43.22% 38.48% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 4,020,568 3,867,037 13.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.70% 11.57% 13.83% 12.30% 7.12% 6.60% 9.06% -
ROE 5.90% 4.14% 13.03% 5.66% 3.14% 3.40% 4.93% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.89 37.47 48.55 26.02 45.32 54.56 55.06 -3.70%
EPS 4.95 3.44 5.21 2.55 2.54 2.89 3.90 4.04%
DPS 1.75 1.75 1.50 0.75 1.00 1.25 1.50 2.60%
NAPS 0.84 0.83 0.40 0.45 0.81 0.85 0.79 1.02%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.87 37.26 47.56 25.49 22.20 26.34 25.78 9.25%
EPS 4.95 3.42 5.11 2.50 1.24 1.40 1.83 18.02%
DPS 1.75 1.74 1.47 0.73 0.49 0.60 0.70 16.48%
NAPS 0.8396 0.8252 0.3919 0.4409 0.3968 0.4103 0.3699 14.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.65 4.87 6.20 9.90 3.29 4.51 4.32 -
P/RPS 10.59 13.00 12.77 38.04 7.26 8.27 7.85 5.11%
P/EPS 93.90 141.57 118.93 388.66 129.53 155.92 110.82 -2.72%
EY 1.06 0.71 0.84 0.26 0.77 0.64 0.90 2.76%
DY 0.38 0.36 0.24 0.08 0.30 0.28 0.35 1.37%
P/NAPS 5.54 5.87 15.50 22.00 4.06 5.31 5.47 0.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 27/05/21 04/06/20 27/05/19 17/05/18 -
Price 5.59 4.73 5.50 5.20 4.30 4.24 4.96 -
P/RPS 12.74 12.62 11.33 19.98 9.49 7.77 9.01 5.93%
P/EPS 112.88 137.50 105.50 204.15 169.30 146.59 127.24 -1.97%
EY 0.89 0.73 0.95 0.49 0.59 0.68 0.79 2.00%
DY 0.31 0.37 0.27 0.14 0.23 0.29 0.30 0.54%
P/NAPS 6.65 5.70 13.75 11.56 5.31 4.99 6.28 0.95%

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