[PMETAL] YoY TTM Result on 30-Jun-2021 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

24-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 29.54%

YoY- 62.87%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	14,593,432	14,181,224	8,720,454	7,814,446	8,924,451	8,837,061	7,836,911	10.91%
YoY %	2.91%	62.62%	11.59%	-12.44%	0.99%	12.76%	-	-
Horiz. %	186.21%	180.95%	111.27%	99.71%	113.88%	112.76%	100.00%	-
PBT	1,601,094	1,958,550	1,046,678	622,190	722,125	842,492	761,710	13.17%
YoY %	-18.25%	87.12%	68.22%	-13.84%	-14.29%	10.61%	-	-
Horiz. %	210.20%	257.13%	137.41%	81.68%	94.80%	110.61%	100.00%	-
Tax	-129,653	-175,645	-116,488	-59,318	-66,209	-71,401	-70,925	10.57%
YoY %	26.18%	-50.78%	-96.38%	10.41%	7.27%	-0.67%	-	-
Horiz. %	182.80%	247.65%	164.24%	83.63%	93.35%	100.67%	100.00%	-
NP	1,471,441	1,782,905	930,190	562,872	655,916	771,091	690,785	13.42%
YoY %	-17.47%	91.67%	65.26%	-14.19%	-14.94%	11.63%	-	-
Horiz. %	213.01%	258.10%	134.66%	81.48%	94.95%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,774	1,399,339	725,871	445,662	536,894	615,652	553,038	13.38%
YoY %	-15.98%	92.78%	62.87%	-16.99%	-12.79%	11.32%	-	-
Horiz. %	212.60%	253.03%	131.25%	80.58%	97.08%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.10%	8.97%	11.13%	9.53%	9.17%	8.47%	9.31%	-
YoY %	-9.70%	-19.41%	16.79%	3.93%	8.26%	-9.02%	-	-
Horiz. %	87.00%	96.35%	119.55%	102.36%	98.50%	90.98%	100.00%	-
Total Cost	13,121,991	12,398,319	7,790,264	7,251,574	8,268,535	8,065,970	7,146,126	10.65%
YoY %	5.84%	59.15%	7.43%	-12.30%	2.51%	12.87%	-	-
Horiz. %	183.62%	173.50%	109.01%	101.48%	115.71%	112.87%	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	2,091,892	20.96%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.13%	-	-
Horiz. %	313.46%	275.36%	169.87%	162.15%	155.84%	133.13%	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	575,269	426,672	232,191	181,688	237,297	228,483	165,257	23.09%
YoY %	34.83%	83.76%	27.80%	-23.43%	3.86%	38.26%	-	-
Horiz. %	348.11%	258.19%	140.50%	109.94%	143.59%	138.26%	100.00%	-
Div Payout %	48.93%	30.49%	31.99%	40.77%	44.20%	37.11%	29.88%	-
YoY %	60.48%	-4.69%	-21.54%	-7.76%	19.11%	24.20%	-	-
Horiz. %	163.76%	102.04%	107.06%	136.45%	147.93%	124.20%	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	2,091,892	20.96%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.13%	-	-
Horiz. %	313.46%	275.36%	169.87%	162.15%	155.84%	133.13%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	3,735,522	14.08%
YoY %	0.00%	2.02%	100.00%	0.14%	4.23%	3.57%	-	-
Horiz. %	220.57%	220.57%	216.20%	108.10%	107.95%	103.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.08%	12.57%	10.67%	7.20%	7.35%	8.73%	8.81%	-
YoY %	-19.81%	17.81%	48.19%	-2.04%	-15.81%	-0.91%	-	-
Horiz. %	114.42%	142.68%	121.11%	81.73%	83.43%	99.09%	100.00%	-
ROE	17.93%	24.29%	20.43%	13.14%	16.47%	22.11%	26.44%	-
YoY %	-26.18%	18.89%	55.48%	-20.22%	-25.51%	-16.38%	-	-
Horiz. %	67.81%	91.87%	77.27%	49.70%	62.29%	83.62%	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	178.04	172.34	107.98	193.52	221.74	228.46	209.79	-2.69%
YoY %	3.31%	59.60%	-44.20%	-12.73%	-2.94%	8.90%	-	-
Horiz. %	84.87%	82.15%	51.47%	92.24%	105.70%	108.90%	100.00%	-
EPS	14.34	17.01	8.99	11.04	13.34	15.92	14.80	-0.52%
YoY %	-15.70%	89.21%	-18.57%	-17.24%	-16.21%	7.57%	-	-
Horiz. %	96.89%	114.93%	60.74%	74.59%	90.14%	107.57%	100.00%	-
DPS	7.00	5.25	2.88	4.50	5.90	5.91	4.42	7.96%
YoY %	33.33%	82.29%	-36.00%	-23.73%	-0.17%	33.71%	-	-
Horiz. %	158.37%	118.78%	65.16%	101.81%	133.48%	133.71%	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 - 8,076,219
RPS	177.11	172.11	105.84	94.84	108.31	107.25	95.11	10.91%
YoY %	2.91%	62.61%	11.60%	-12.44%	0.99%	12.76%	-	-
Horiz. %	186.22%	180.96%	111.28%	99.72%	113.88%	112.76%	100.00%	-
EPS	14.27	16.98	8.81	5.41	6.52	7.47	6.71	13.39%
YoY %	-15.96%	92.74%	62.85%	-17.02%	-12.72%	11.33%	-	-
Horiz. %	212.67%	253.06%	131.30%	80.63%	97.17%	111.33%	100.00%	-
DPS	6.98	5.18	2.82	2.21	2.88	2.77	2.01	23.04%
YoY %	34.75%	83.69%	27.60%	-23.26%	3.97%	37.81%	-	-
Horiz. %	347.26%	257.71%	140.30%	109.95%	143.28%	137.81%	100.00%	-
NAPS	0.7958	0.6991	0.4313	0.4117	0.3957	0.338	0.2539	20.96%
YoY %	13.83%	62.09%	4.76%	4.04%	17.07%	33.12%	-	-
Horiz. %	313.43%	275.34%	169.87%	162.15%	155.85%	133.12%	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	2.64	2.76	4.43	2.34	1.98	1.91	1.28	12.81%
YoY %	-4.35%	-37.70%	89.32%	18.18%	3.66%	49.22%	-	-
Horiz. %	206.25%	215.62%	346.09%	182.81%	154.69%	149.22%	100.00%	-
P/EPS	32.76	27.99	53.18	41.05	32.98	27.39	18.10	10.38%
YoY %	17.04%	-47.37%	29.55%	24.47%	20.41%	51.33%	-	-
Horiz. %	180.99%	154.64%	293.81%	226.80%	182.21%	151.33%	100.00%	-
EY	3.05	3.57	1.88	2.44	3.03	3.65	5.52	-9.41%
YoY %	-14.57%	89.89%	-22.95%	-19.47%	-16.99%	-33.88%	-	-
Horiz. %	55.25%	64.67%	34.06%	44.20%	54.89%	66.12%	100.00%	-
DY	1.49	1.10	0.60	0.99	1.34	1.35	1.65	-1.68%
YoY %	35.45%	83.33%	-39.39%	-26.12%	-0.74%	-18.18%	-	-
Horiz. %	90.30%	66.67%	36.36%	60.00%	81.21%	81.82%	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	2.75	2.84	4.63	2.57	2.17	2.10	1.57	9.78%
YoY %	-3.17%	-38.66%	80.16%	18.43%	3.33%	33.76%	-	-
Horiz. %	175.16%	180.89%	294.90%	163.69%	138.22%	133.76%	100.00%	-
P/EPS	34.16	28.76	55.63	45.12	36.06	30.09	22.22	7.42%
YoY %	18.78%	-48.30%	23.29%	25.12%	19.84%	35.42%	-	-
Horiz. %	153.74%	129.43%	250.36%	203.06%	162.29%	135.42%	100.00%	-
EY	2.93	3.48	1.80	2.22	2.77	3.32	4.50	-6.89%
YoY %	-15.80%	93.33%	-18.92%	-19.86%	-16.57%	-26.22%	-	-
Horiz. %	65.11%	77.33%	40.00%	49.33%	61.56%	73.78%	100.00%	-
DY	1.43	1.07	0.58	0.90	1.23	1.23	1.34	1.08%
YoY %	33.64%	84.48%	-35.56%	-26.83%	0.00%	-8.21%	-	-
Horiz. %	106.72%	79.85%	43.28%	67.16%	91.79%	91.79%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 10:10:00

EMA 5

5 Mins

SELL

2024-05-17 09:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 09:25:00

TURTLE SYSTEM 20

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

634,190,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

269,991,500

HSI-HU6

0.065

-0.005

138,037,600

REVENUE

0.225

-0.005

106,802,000

DSONIC

0.53

+0.055

91,741,500

SINKUNG

0.15

+0.005

71,053,800

TOPGLOV

1.22

+0.02

59,418,400

0.41

+0.015

39,705,700

More active Stocks

MPI

35.92

+2.42

346,500

ALLIANZ

23.20

+1.12

53,500

ALLIANZ-PA

23.66

+0.76

10,100

HEIM

25.24

+0.48

143,500

KESM

6.54

+0.24

81,000

TOYOVEN

1.16

+0.225

3,284,600

GCB

3.61

+0.22

4,705,500

DKSH

5.23

+0.22

358,600

PETGAS

18.34

+0.22

77,200

HUMEIND

3.43

+0.20

1,866,000

More gainer Stocks

AJI

15.78

-0.34

168,200

PANAMY

19.38

-0.32

36,100

UTDPLT

26.00

-0.20

77,000

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

353,300

KLK

22.40

-0.12

156,000

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

18,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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