[PMETAL] YoY TTM 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- 16.14%
YoY- 125.38%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,802,930 15,692,091 10,994,228 7,539,481 8,558,734 9,183,872 8,373,390 8.68%
PBT 1,632,137 1,970,928 1,448,693 650,167 632,696 874,749 819,531 12.16%
Tax -114,639 -190,186 -116,234 -69,145 -53,926 -89,635 -64,123 10.16%
NP 1,517,498 1,780,742 1,332,459 581,022 578,770 785,114 755,408 12.32%
-
NP to SH 1,214,341 1,418,204 1,030,447 457,202 471,026 629,980 602,789 12.37%
-
Tax Rate 7.02% 9.65% 8.02% 10.63% 8.52% 10.25% 7.82% -
Total Cost 12,285,432 13,911,349 9,661,769 6,958,459 7,979,964 8,398,758 7,617,982 8.28%
-
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 575,269 553,534 302,858 171,619 200,980 253,166 224,250 16.99%
Div Payout % 47.37% 39.03% 29.39% 37.54% 42.67% 40.19% 37.20% -
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 10.99% 11.35% 12.12% 7.71% 6.76% 8.55% 9.02% -
ROE 17.55% 21.25% 26.58% 11.21% 13.26% 19.46% 27.06% -
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 167.52 190.45 136.13 186.71 211.95 232.63 221.81 -4.56%
EPS 14.74 17.21 12.76 11.32 11.66 15.96 15.97 -1.32%
DPS 7.00 6.75 3.75 4.25 5.00 6.41 6.00 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 167.52 190.45 133.43 91.50 103.87 111.46 101.62 8.68%
EPS 14.74 17.21 12.51 5.55 5.72 7.65 7.32 12.36%
DPS 7.00 6.75 3.68 2.08 2.44 3.07 2.72 17.05%
NAPS 0.84 0.81 0.4705 0.495 0.4313 0.3929 0.2703 20.79%
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 2.87 2.56 4.25 4.49 2.19 2.08 2.43 2.81%
P/EPS 32.64 28.35 45.30 74.10 39.86 30.27 33.75 -0.55%
EY 3.06 3.53 2.21 1.35 2.51 3.30 2.96 0.55%
DY 1.46 1.38 0.65 0.51 1.08 1.33 1.11 4.67%
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 2.78 2.73 4.96 4.79 2.30 1.78 2.61 1.05%
P/EPS 31.55 30.21 52.90 79.05 41.84 26.01 36.20 -2.26%
EY 3.17 3.31 1.89 1.27 2.39 3.85 2.76 2.33%
DY 1.51 1.30 0.56 0.47 1.02 1.55 1.04 6.40%
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