[PMETAL] YoY TTM Result on 31-Mar-2023 [#1]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

30-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -9.8%

YoY- 2.68%

Quarter Report

PMAH - Q1 2023 results.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 - 8,239,617
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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 11:20:00

EMA 5

10 Mins

BUY

2024-05-03 11:15:00

ADX

5 Mins

BUY

2024-05-03 11:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 11:10:00

EMA 5

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

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

317

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

256

CAPITALA

CAPITAL A BERHAD

235

YTL

YTL CORPORATION BHD

206

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

202

Daily Stocks

HSI-CXG

0.165

+0.04

211,611,800

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,866,800

BPURI

0.075

0.00

73,836,500

INGENIEU

0.125

-0.005

55,804,400

EPICON

0.44

-0.03

36,845,100

HSI-HS2

0.13

-0.03

34,699,900

MYEG

0.905

0.00

30,409,300

YTL

3.24

+0.08

29,533,900

SNS

0.39

+0.01

25,183,300

More active Stocks

MPI

31.08

+0.66

93,600

AJI

20.36

+0.62

776,000

DLADY

34.22

+0.52

13,100

NESTLE

128.20

+0.30

12,500

TENAGA

12.30

+0.28

6,588,100

SAM

5.06

+0.23

295,600

F&N

32.04

+0.22

202,000

HUMEIND-LA

4.10

+0.22

3,400

MCEMENT

5.18

+0.19

1,334,500

PETGAS

18.10

+0.18

201,500

More gainer Stocks

ALLIANZ

21.00

-0.28

3,600

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

184,800

GESHEN

4.04

-0.15

73,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HS6

0.575

-0.095

108,000

HSI-HUY

0.875

-0.085

114,500

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