[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 4.06%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 7,230,173 7,121,134 7,320,064 8,558,734 8,566,976 8,609,710 8,685,012 -11.47%
PBT 588,597 537,064 574,464 632,696 597,306 558,076 622,280 -3.63%
Tax -55,022 -43,998 -53,444 -53,926 -47,806 -33,214 -48,916 8.13%
NP 533,574 493,066 521,020 578,770 549,500 524,862 573,364 -4.66%
-
NP to SH 419,473 385,260 410,260 471,026 452,666 435,988 460,428 -6.00%
-
Tax Rate 9.35% 8.19% 9.30% 8.52% 8.00% 5.95% 7.86% -
Total Cost 6,696,598 6,628,068 6,799,044 7,979,964 8,017,476 8,084,848 8,111,648 -11.96%
-
Net Worth 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 7.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 161,524 161,524 161,524 201,905 201,801 201,238 198,978 -12.94%
Div Payout % 38.51% 41.93% 39.37% 42.87% 44.58% 46.16% 43.22% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 7.19%
NOSH 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,032,431 4,020,568 0.28%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.38% 6.92% 7.12% 6.76% 6.41% 6.10% 6.60% -
ROE 11.17% 11.36% 12.54% 13.26% 14.20% 13.37% 13.61% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 179.05 176.35 181.27 211.95 212.26 213.92 218.24 -12.33%
EPS 10.39 9.54 10.16 11.72 11.28 10.90 11.56 -6.84%
DPS 4.00 4.00 4.00 5.00 5.00 5.00 5.00 -13.78%
NAPS 0.93 0.84 0.81 0.88 0.79 0.81 0.85 6.16%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 87.70 86.38 88.79 103.82 103.92 104.44 105.35 -11.47%
EPS 5.09 4.67 4.98 5.71 5.49 5.29 5.59 -6.03%
DPS 1.96 1.96 1.96 2.45 2.45 2.44 2.41 -12.83%
NAPS 0.4555 0.4115 0.3968 0.4311 0.3868 0.3955 0.4103 7.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.14 4.53 3.29 4.65 4.76 4.40 4.51 -
P/RPS 2.87 2.57 1.81 2.19 2.24 2.06 2.07 24.26%
P/EPS 49.48 47.48 32.38 39.86 42.44 40.62 38.98 17.18%
EY 2.02 2.11 3.09 2.51 2.36 2.46 2.57 -14.79%
DY 0.78 0.88 1.22 1.08 1.05 1.14 1.11 -20.90%
P/NAPS 5.53 5.39 4.06 5.28 6.03 5.43 5.31 2.73%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 -
Price 6.70 4.98 4.30 4.88 4.77 4.81 4.24 -
P/RPS 3.74 2.82 2.37 2.30 2.25 2.25 1.94 54.71%
P/EPS 64.50 52.20 42.32 41.84 42.53 44.40 36.65 45.61%
EY 1.55 1.92 2.36 2.39 2.35 2.25 2.73 -31.36%
DY 0.60 0.80 0.93 1.02 1.05 1.04 1.18 -36.21%
P/NAPS 7.20 5.93 5.31 5.55 6.04 5.94 4.99 27.60%

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