[PMETAL] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

04-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -2.66%

YoY- -22.89%

Quarter Report

Press Metal Aluminium Holdings Berhad - Quarterly report Q1 2020.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	14,842,950	12,813,377	7,811,134	8,217,497	9,229,689	8,477,251	7,258,925	12.65%
YoY %	15.84%	64.04%	-4.95%	-10.97%	8.88%	16.78%	-	-
Horiz. %	204.48%	176.52%	107.61%	113.21%	127.15%	116.78%	100.00%	-
PBT	1,755,028	1,769,162	794,783	620,742	820,080	830,440	751,516	15.17%
YoY %	-0.80%	122.60%	28.04%	-24.31%	-1.25%	10.50%	-	-
Horiz. %	233.53%	235.41%	105.76%	82.60%	109.12%	110.50%	100.00%	-
Tax	-161,080	-153,144	-85,422	-55,058	-84,189	-67,630	-71,439	14.50%
YoY %	-5.18%	-79.28%	-55.15%	34.60%	-24.48%	5.33%	-	-
Horiz. %	225.48%	214.37%	119.57%	77.07%	117.85%	94.67%	100.00%	-
NP	1,593,948	1,616,018	709,361	565,684	735,891	762,810	680,077	15.24%
YoY %	-1.37%	127.81%	25.40%	-23.13%	-3.53%	12.17%	-	-
Horiz. %	234.38%	237.62%	104.31%	83.18%	108.21%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,279,159	1,245,746	560,355	458,484	594,610	605,217	548,945	15.13%
YoY %	2.68%	122.31%	22.22%	-22.89%	-1.75%	10.25%	-	-
Horiz. %	233.02%	226.93%	102.08%	83.52%	108.32%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.18%	8.66%	10.75%	8.87%	10.27%	8.14%	9.51%	-
YoY %	6.00%	-19.44%	21.20%	-13.63%	26.17%	-14.41%	-	-
Horiz. %	96.53%	91.06%	113.04%	93.27%	107.99%	85.59%	100.00%	-
Total Cost	13,249,002	11,197,359	7,101,773	7,651,813	8,493,798	7,714,441	6,578,848	12.36%
YoY %	18.32%	57.67%	-7.19%	-9.91%	10.10%	17.26%	-	-
Horiz. %	201.39%	170.20%	107.95%	116.31%	129.11%	117.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	22.21%
YoY %	110.59%	-11.11%	11.11%	-3.30%	10.92%	49.43%	-	-
Horiz. %	333.36%	158.30%	178.08%	160.28%	165.75%	149.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	575,832	363,429	191,810	191,617	245,008	226,495	148,213	25.36%
YoY %	58.44%	89.47%	0.10%	-21.79%	8.17%	52.82%	-	-
Horiz. %	388.52%	245.21%	129.42%	129.28%	165.31%	152.82%	100.00%	-
Div Payout %	45.02%	29.17%	34.23%	41.79%	41.20%	37.42%	27.00%	-
YoY %	54.34%	-14.78%	-18.09%	1.43%	10.10%	38.59%	-	-
Horiz. %	166.74%	108.04%	126.78%	154.78%	152.59%	138.59%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	2,040,775	22.21%
YoY %	110.59%	-11.11%	11.11%	-3.30%	10.92%	49.43%	-	-
Horiz. %	333.36%	158.30%	178.08%	160.28%	165.75%	149.43%	100.00%	-
NOSH	8,239,617	8,076,219	4,038,109	4,038,109	4,020,568	3,867,037	3,710,501	14.21%
YoY %	2.02%	100.00%	0.00%	0.44%	3.97%	4.22%	-	-
Horiz. %	222.06%	217.66%	108.83%	108.83%	108.36%	104.22%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	10.74%	12.61%	9.08%	6.88%	7.97%	9.00%	9.37%	-
YoY %	-14.83%	38.88%	31.98%	-13.68%	-11.44%	-3.95%	-	-
Horiz. %	114.62%	134.58%	96.91%	73.43%	85.06%	96.05%	100.00%	-
ROE	18.80%	38.56%	15.42%	14.02%	17.58%	19.85%	26.90%	-
YoY %	-51.24%	150.06%	9.99%	-20.25%	-11.44%	-26.21%	-	-
Horiz. %	69.89%	143.35%	57.32%	52.12%	65.35%	73.79%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	181.09	158.66	96.72	203.50	231.93	219.61	195.63	-1.27%
YoY %	14.14%	64.04%	-52.47%	-12.26%	5.61%	12.26%	-	-
Horiz. %	92.57%	81.10%	49.44%	104.02%	118.56%	112.26%	100.00%	-
EPS	15.61	15.42	6.94	11.35	14.94	15.68	14.79	0.90%
YoY %	1.23%	122.19%	-38.85%	-24.03%	-4.72%	6.02%	-	-
Horiz. %	105.54%	104.26%	46.92%	76.74%	101.01%	106.02%	100.00%	-
DPS	7.00	4.50	2.37	4.75	6.16	5.87	3.99	9.81%
YoY %	55.56%	89.87%	-50.11%	-22.89%	4.94%	47.12%	-	-
Horiz. %	175.44%	112.78%	59.40%	119.05%	154.39%	147.12%	100.00%	-
NAPS	0.83	0.40	0.45	0.81	0.85	0.79	0.55	7.09%
YoY %	107.50%	-11.11%	-44.44%	-4.71%	7.59%	43.64%	-	-
Horiz. %	150.91%	72.73%	81.82%	147.27%	154.55%	143.64%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	180.14	155.51	94.80	99.73	112.02	102.88	88.10	12.65%
YoY %	15.84%	64.04%	-4.94%	-10.97%	8.88%	16.78%	-	-
Horiz. %	204.47%	176.52%	107.60%	113.20%	127.15%	116.78%	100.00%	-
EPS	15.52	15.12	6.80	5.56	7.22	7.35	6.66	15.13%
YoY %	2.65%	122.35%	22.30%	-22.99%	-1.77%	10.36%	-	-
Horiz. %	233.03%	227.03%	102.10%	83.48%	108.41%	110.36%	100.00%	-
DPS	6.99	4.41	2.33	2.33	2.97	2.75	1.80	25.35%
YoY %	58.50%	89.27%	0.00%	-21.55%	8.00%	52.78%	-	-
Horiz. %	388.33%	245.00%	129.44%	129.44%	165.00%	152.78%	100.00%	-
NAPS	0.8257	0.3921	0.4411	0.397	0.4105	0.3701	0.2477	22.21%
YoY %	110.58%	-11.11%	11.11%	-3.29%	10.92%	49.41%	-	-
Horiz. %	333.35%	158.30%	178.08%	160.27%	165.72%	149.41%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	4.87	6.20	9.90	3.29	4.51	4.32	2.65	-
P/RPS	2.69	3.91	10.24	1.62	1.94	1.97	1.35	12.17%
YoY %	-31.20%	-61.82%	532.10%	-16.49%	-1.52%	45.93%	-	-
Horiz. %	199.26%	289.63%	758.52%	120.00%	143.70%	145.93%	100.00%	-
P/EPS	31.21	40.19	142.69	28.98	30.18	27.55	17.91	9.69%
YoY %	-22.34%	-71.83%	392.37%	-3.98%	9.55%	53.82%	-	-
Horiz. %	174.26%	224.40%	796.71%	161.81%	168.51%	153.82%	100.00%	-
EY	3.20	2.49	0.70	3.45	3.31	3.63	5.58	-8.84%
YoY %	28.51%	255.71%	-79.71%	4.23%	-8.82%	-34.95%	-	-
Horiz. %	57.35%	44.62%	12.54%	61.83%	59.32%	65.05%	100.00%	-
DY	1.44	0.73	0.24	1.44	1.37	1.36	1.51	-0.78%
YoY %	97.26%	204.17%	-83.33%	5.11%	0.74%	-9.93%	-	-
Horiz. %	95.36%	48.34%	15.89%	95.36%	90.73%	90.07%	100.00%	-
P/NAPS	5.87	15.50	22.00	4.06	5.31	5.47	4.82	3.33%
YoY %	-62.13%	-29.55%	441.87%	-23.54%	-2.93%	13.49%	-	-
Horiz. %	121.78%	321.58%	456.43%	84.23%	110.17%	113.49%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	30/05/22	27/05/21	04/06/20	27/05/19	17/05/18	18/05/17	-
Price	4.73	5.50	5.20	4.30	4.24	4.96	2.74	-
P/RPS	2.61	3.47	5.38	2.11	1.83	2.26	1.40	10.93%
YoY %	-24.78%	-35.50%	154.98%	15.30%	-19.03%	61.43%	-	-
Horiz. %	186.43%	247.86%	384.29%	150.71%	130.71%	161.43%	100.00%	-
P/EPS	30.31	35.66	74.95	37.87	28.38	31.64	18.52	8.55%
YoY %	-15.00%	-52.42%	97.91%	33.44%	-10.30%	70.84%	-	-
Horiz. %	163.66%	192.55%	404.70%	204.48%	153.24%	170.84%	100.00%	-
EY	3.30	2.80	1.33	2.64	3.52	3.16	5.40	-7.87%
YoY %	17.86%	110.53%	-49.62%	-25.00%	11.39%	-41.48%	-	-
Horiz. %	61.11%	51.85%	24.63%	48.89%	65.19%	58.52%	100.00%	-
DY	1.48	0.82	0.46	1.10	1.45	1.18	1.46	0.22%
YoY %	80.49%	78.26%	-58.18%	-24.14%	22.88%	-19.18%	-	-
Horiz. %	101.37%	56.16%	31.51%	75.34%	99.32%	80.82%	100.00%	-
P/NAPS	5.70	13.75	11.56	5.31	4.99	6.28	4.98	2.27%
YoY %	-58.55%	18.94%	117.70%	6.41%	-20.54%	26.10%	-	-
Horiz. %	114.46%	276.10%	232.13%	106.63%	100.20%	126.10%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos