[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.09%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 8,406,676 7,539,481 7,230,173 7,121,134 7,320,064 8,558,734 8,566,976 -1.25%
PBT 1,152,928 650,167 588,597 537,064 574,464 632,696 597,306 54.96%
Tax -118,552 -69,145 -55,022 -43,998 -53,444 -53,926 -47,806 83.10%
NP 1,034,376 581,022 533,574 493,066 521,020 578,770 549,500 52.39%
-
NP to SH 822,872 457,202 419,473 385,260 410,260 471,026 452,666 48.89%
-
Tax Rate 10.28% 10.63% 9.35% 8.19% 9.30% 8.52% 8.00% -
Total Cost 7,372,300 6,958,459 6,696,598 6,628,068 6,799,044 7,979,964 8,017,476 -5.43%
-
Net Worth 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 9.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 242,286 171,619 161,524 161,524 161,524 201,905 201,801 12.95%
Div Payout % 29.44% 37.54% 38.51% 41.93% 39.37% 42.87% 44.58% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 9.10%
NOSH 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.30% 7.71% 7.38% 6.92% 7.12% 6.76% 6.41% -
ROE 22.64% 11.21% 11.17% 11.36% 12.54% 13.26% 14.20% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 104.09 186.71 179.05 176.35 181.27 211.95 212.26 -37.78%
EPS 10.20 11.32 10.39 9.54 10.16 11.72 11.28 -6.48%
DPS 3.00 4.25 4.00 4.00 4.00 5.00 5.00 -28.84%
NAPS 0.45 1.01 0.93 0.84 0.81 0.88 0.79 -31.26%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 102.03 91.50 87.75 86.43 88.84 103.87 103.97 -1.24%
EPS 9.99 5.55 5.09 4.68 4.98 5.72 5.49 48.99%
DPS 2.94 2.08 1.96 1.96 1.96 2.45 2.45 12.91%
NAPS 0.4411 0.495 0.4558 0.4117 0.397 0.4313 0.387 9.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 9.90 8.39 5.14 4.53 3.29 4.65 4.76 -
P/RPS 9.51 4.49 2.87 2.57 1.81 2.19 2.24 161.96%
P/EPS 97.17 74.10 49.48 47.48 32.38 39.86 42.44 73.62%
EY 1.03 1.35 2.02 2.11 3.09 2.51 2.36 -42.43%
DY 0.30 0.51 0.78 0.88 1.22 1.08 1.05 -56.58%
P/NAPS 22.00 8.31 5.53 5.39 4.06 5.28 6.03 136.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 -
Price 5.20 8.95 6.70 4.98 4.30 4.88 4.77 -
P/RPS 5.00 4.79 3.74 2.82 2.37 2.30 2.25 70.20%
P/EPS 51.04 79.05 64.50 52.20 42.32 41.84 42.53 12.91%
EY 1.96 1.27 1.55 1.92 2.36 2.39 2.35 -11.38%
DY 0.58 0.47 0.60 0.80 0.93 1.02 1.05 -32.65%
P/NAPS 11.56 8.86 7.20 5.93 5.31 5.55 6.04 54.09%

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