[PMETAL] YoY TTM 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- 2.32%

YoY- 61.38%

Quarter Report

PMAH - Q3 2022 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	14,188,856	15,139,583	9,745,221	7,556,132	8,670,961	9,082,316	8,228,972	9.50%
YoY %	-6.28%	55.35%	28.97%	-12.86%	-4.53%	10.37%	-	-
Horiz. %	172.43%	183.98%	118.43%	91.82%	105.37%	110.37%	100.00%	-
PBT	1,554,938	2,014,052	1,267,762	626,164	649,910	873,516	819,303	11.26%
YoY %	-22.80%	58.87%	102.46%	-3.65%	-25.60%	6.62%	-	-
Horiz. %	189.79%	245.83%	154.74%	76.43%	79.32%	106.62%	100.00%	-
Tax	-94,756	-210,182	-120,015	-59,338	-52,539	-84,974	-78,572	3.16%
YoY %	54.92%	-75.13%	-102.26%	-12.94%	38.17%	-8.15%	-	-
Horiz. %	120.60%	267.50%	152.75%	75.52%	66.87%	108.15%	100.00%	-
NP	1,460,182	1,803,870	1,147,747	566,826	597,371	788,542	740,731	11.97%
YoY %	-19.05%	57.17%	102.49%	-5.11%	-24.24%	6.45%	-	-
Horiz. %	197.13%	243.53%	154.95%	76.52%	80.65%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,166,086	1,431,810	887,229	446,131	495,907	623,762	584,379	12.19%
YoY %	-18.56%	61.38%	98.87%	-10.04%	-20.50%	6.74%	-	-
Horiz. %	199.54%	245.01%	151.82%	76.34%	84.86%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.09%	10.44%	9.47%	9.48%	8.08%	9.73%	9.59%	-
YoY %	-41.67%	10.24%	-0.11%	17.33%	-16.96%	1.46%	-	-
Horiz. %	63.50%	108.86%	98.75%	98.85%	84.25%	101.46%	100.00%	-
Total Cost	12,728,674	13,335,713	8,597,474	6,989,306	8,073,590	8,293,774	7,488,241	9.24%
YoY %	-4.55%	55.11%	23.01%	-13.43%	-2.65%	10.76%	-	-
Horiz. %	169.98%	178.09%	114.81%	93.34%	107.82%	110.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	24.95%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	66.95%	-	-
Horiz. %	380.80%	333.79%	193.54%	214.27%	181.92%	166.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	575,269	490,103	272,572	171,619	209,721	250,573	208,132	18.45%
YoY %	17.38%	79.81%	58.82%	-18.17%	-16.30%	20.39%	-	-
Horiz. %	276.40%	235.48%	130.96%	82.46%	100.76%	120.39%	100.00%	-
Div Payout %	49.33%	34.23%	30.72%	38.47%	42.29%	40.17%	35.62%	-
YoY %	44.11%	11.43%	-20.15%	-9.03%	5.28%	12.77%	-	-
Horiz. %	138.49%	96.10%	86.24%	108.00%	118.73%	112.77%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	24.95%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	66.95%	-	-
Horiz. %	380.80%	333.79%	193.54%	214.27%	181.92%	166.95%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,038,109	3,942,959	3,729,058	14.11%
YoY %	0.00%	2.02%	100.00%	0.00%	2.41%	5.74%	-	-
Horiz. %	220.96%	220.96%	216.58%	108.29%	108.29%	105.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	10.29%	11.91%	11.78%	7.50%	6.89%	8.68%	9.00%	-
YoY %	-13.60%	1.10%	57.07%	8.85%	-20.62%	-3.56%	-	-
Horiz. %	114.33%	132.33%	130.89%	83.33%	76.56%	96.44%	100.00%	-
ROE	17.47%	24.47%	26.16%	11.88%	15.55%	21.32%	33.34%	-
YoY %	-28.61%	-6.46%	120.20%	-23.60%	-27.06%	-36.05%	-	-
Horiz. %	52.40%	73.40%	78.46%	35.63%	46.64%	63.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	172.20	183.74	120.67	187.12	214.84	232.80	220.67	-4.04%
YoY %	-6.28%	52.27%	-35.51%	-12.90%	-7.71%	5.50%	-	-
Horiz. %	78.04%	83.26%	54.68%	84.80%	97.36%	105.50%	100.00%	-
EPS	14.15	17.38	10.99	11.05	12.29	15.99	15.67	-1.68%
YoY %	-18.58%	58.14%	-0.54%	-10.09%	-23.14%	2.04%	-	-
Horiz. %	90.30%	110.91%	70.13%	70.52%	78.43%	102.04%	100.00%	-
DPS	7.00	6.00	3.38	4.25	5.20	6.42	5.58	3.84%
YoY %	16.67%	77.51%	-20.47%	-18.27%	-19.00%	15.05%	-	-
Horiz. %	125.45%	107.53%	60.57%	76.16%	93.19%	115.05%	100.00%	-
NAPS	0.81	0.71	0.42	0.93	0.79	0.75	0.47	9.49%
YoY %	14.08%	69.05%	-54.84%	17.72%	5.33%	59.57%	-	-
Horiz. %	172.34%	151.06%	89.36%	197.87%	168.09%	159.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	172.20	183.74	118.27	91.70	105.23	110.23	99.87	9.50%
YoY %	-6.28%	55.36%	28.97%	-12.86%	-4.54%	10.37%	-	-
Horiz. %	172.42%	183.98%	118.42%	91.82%	105.37%	110.37%	100.00%	-
EPS	14.15	17.38	10.77	5.41	6.02	7.57	7.09	12.20%
YoY %	-18.58%	61.37%	99.08%	-10.13%	-20.48%	6.77%	-	-
Horiz. %	199.58%	245.13%	151.90%	76.30%	84.91%	106.77%	100.00%	-
DPS	7.00	6.00	3.31	2.08	2.55	3.04	2.53	18.47%
YoY %	16.67%	81.27%	59.13%	-18.43%	-16.12%	20.16%	-	-
Horiz. %	276.68%	237.15%	130.83%	82.21%	100.79%	120.16%	100.00%	-
NAPS	0.81	0.71	0.4117	0.4558	0.387	0.3551	0.2127	24.95%
YoY %	14.08%	72.46%	-9.68%	17.78%	8.98%	66.95%	-	-
Horiz. %	380.82%	333.80%	193.56%	214.29%	181.95%	166.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	4.71	4.04	5.74	5.14	4.76	4.86	3.77	-
P/RPS	2.74	2.20	4.76	2.75	2.22	2.09	1.71	8.17%
YoY %	24.55%	-53.78%	73.09%	23.87%	6.22%	22.22%	-	-
Horiz. %	160.23%	128.65%	278.36%	160.82%	129.82%	122.22%	100.00%	-
P/EPS	33.28	23.25	52.25	46.52	38.74	30.40	24.06	5.55%
YoY %	43.14%	-55.50%	12.32%	20.08%	27.43%	26.35%	-	-
Horiz. %	138.32%	96.63%	217.17%	193.35%	161.01%	126.35%	100.00%	-
EY	3.00	4.30	1.91	2.15	2.58	3.29	4.16	-5.30%
YoY %	-30.23%	125.13%	-11.16%	-16.67%	-21.58%	-20.91%	-	-
Horiz. %	72.12%	103.37%	45.91%	51.68%	62.02%	79.09%	100.00%	-
DY	1.49	1.49	0.59	0.83	1.09	1.32	1.48	0.11%
YoY %	0.00%	152.54%	-28.92%	-23.85%	-17.42%	-10.81%	-	-
Horiz. %	100.68%	100.68%	39.86%	56.08%	73.65%	89.19%	100.00%	-
P/NAPS	5.81	5.69	13.67	5.53	6.03	6.48	8.02	-5.22%
YoY %	2.11%	-58.38%	147.20%	-8.29%	-6.94%	-19.20%	-	-
Horiz. %	72.44%	70.95%	170.45%	68.95%	75.19%	80.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	29/11/22	26/11/21	26/11/20	28/11/19	22/11/18	21/11/17	-
Price	4.85	4.80	5.57	6.70	4.77	4.90	4.75	-
P/RPS	2.82	2.61	4.62	3.58	2.22	2.10	2.15	4.62%
YoY %	8.05%	-43.51%	29.05%	61.26%	5.71%	-2.33%	-	-
Horiz. %	131.16%	121.40%	214.88%	166.51%	103.26%	97.67%	100.00%	-
P/EPS	34.27	27.62	50.70	60.64	38.82	30.65	30.31	2.06%
YoY %	24.08%	-45.52%	-16.39%	56.21%	26.66%	1.12%	-	-
Horiz. %	113.06%	91.13%	167.27%	200.07%	128.08%	101.12%	100.00%	-
EY	2.92	3.62	1.97	1.65	2.58	3.26	3.30	-2.01%
YoY %	-19.34%	83.76%	19.39%	-36.05%	-20.86%	-1.21%	-	-
Horiz. %	88.48%	109.70%	59.70%	50.00%	78.18%	98.79%	100.00%	-
DY	1.44	1.25	0.61	0.63	1.09	1.31	1.18	3.37%
YoY %	15.20%	104.92%	-3.17%	-42.20%	-16.79%	11.02%	-	-
Horiz. %	122.03%	105.93%	51.69%	53.39%	92.37%	111.02%	100.00%	-
P/NAPS	5.99	6.76	13.26	7.20	6.04	6.53	10.11	-8.35%
YoY %	-11.39%	-49.02%	84.17%	19.21%	-7.50%	-35.41%	-	-
Horiz. %	59.25%	66.86%	131.16%	71.22%	59.74%	64.59%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

353

PTRANS

PERAK TRANSIT BERHAD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

CAPITALA

CAPITAL A BERHAD

279

MYEG

MY E.G. SERVICES BHD

277

DNEX

DAGANG NEXCHANGE BERHAD

252

RANHILL

RANHILL UTILITIES BERHAD

249

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

BCMALL

0.02

+0.01

484,938,200

HSI-CXG

0.165

0.00

230,586,000

HSI-HUT

0.20

-0.01

112,287,200

0.115

+0.005

92,010,500

CLASSITA

0.04

-0.005

79,064,900

MYEG

0.945

+0.025

44,766,200

INGENIEU

0.08

-0.005

43,643,800

HEGROUP

0.585

+0.055

33,185,200

HSI-HS2

0.105

-0.01

30,058,600

TOPGLOV

0.91

+0.015

29,124,300

More active Stocks

F&N

32.52

+0.32

35,700

SIMEPLT

4.68

+0.20

1,593,500

BURSA

7.96

+0.19

1,506,000

LPI

12.26

+0.18

11,900

AYER

7.18

+0.17

4,200

KLK

23.28

+0.16

77,600

MPI

31.44

+0.14

4,200

LAGENDA

1.65

+0.10

971,600

MBMR

5.03

+0.10

128,900

DAYANG

2.68

+0.07

1,754,600

More gainer Stocks

AJI

19.20

-0.34

190,000

DLADY

34.02

-0.28

9,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

HEIM

23.54

-0.18

11,600

HARISON

9.30

-0.13

9,100

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

12.38

-0.10

928,000

RVIEW

3.18

-0.10

7,600

NIKKEI-CF

1.50

-0.10

500

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