[PMETAL] QoQ Annualized Quarter 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- 3.79%
YoY- 125.38%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,698,300 15,857,072 15,683,272 10,994,228 10,171,160 9,483,080 8,406,676 51.58%
PBT 2,165,869 2,349,800 2,434,804 1,448,693 1,412,057 1,330,086 1,152,928 52.19%
Tax -248,113 -257,506 -266,192 -116,234 -122,849 -138,684 -118,552 63.54%
NP 1,917,756 2,092,294 2,168,612 1,332,459 1,289,208 1,191,402 1,034,376 50.86%
-
NP to SH 1,527,993 1,660,382 1,684,068 1,030,447 992,842 922,598 822,872 51.01%
-
Tax Rate 11.46% 10.96% 10.93% 8.02% 8.70% 10.43% 10.28% -
Total Cost 13,780,544 13,764,778 13,514,660 9,661,769 8,881,952 8,291,678 7,372,300 51.68%
-
Net Worth 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 37.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 549,307 534,874 484,573 302,858 296,128 282,667 242,286 72.49%
Div Payout % 35.95% 32.21% 28.77% 29.39% 29.83% 30.64% 29.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 37.31%
NOSH 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 4,038,109 60.80%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.22% 13.19% 13.83% 12.12% 12.68% 12.56% 12.30% -
ROE 26.12% 28.83% 52.13% 26.58% 29.27% 25.96% 22.64% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 190.52 192.70 194.19 136.13 125.94 117.42 104.09 49.57%
EPS 18.68 20.36 20.84 12.76 12.29 11.42 10.20 49.63%
DPS 6.67 6.50 6.00 3.75 3.67 3.50 3.00 70.26%
NAPS 0.71 0.70 0.40 0.48 0.42 0.44 0.45 35.49%
Adjusted Per Share Value based on latest NOSH - 8,076,219
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 190.52 192.45 190.34 133.43 123.44 115.09 102.03 51.58%
EPS 18.68 20.15 20.44 12.51 12.05 11.20 9.99 51.71%
DPS 6.67 6.49 5.88 3.68 3.59 3.43 2.94 72.57%
NAPS 0.71 0.6991 0.3921 0.4705 0.4117 0.4313 0.4411 37.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.04 4.76 6.20 5.78 5.74 4.78 9.90 -
P/RPS 2.12 2.47 3.19 4.25 4.56 4.07 9.51 -63.20%
P/EPS 21.79 23.59 29.73 45.30 46.69 41.84 97.17 -63.05%
EY 4.59 4.24 3.36 2.21 2.14 2.39 1.03 170.55%
DY 1.65 1.37 0.97 0.65 0.64 0.73 0.30 211.26%
P/NAPS 5.69 6.80 15.50 12.04 13.67 10.86 22.00 -59.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 27/05/21 -
Price 4.80 4.89 5.50 6.75 5.57 5.00 5.20 -
P/RPS 2.52 2.54 2.83 4.96 4.42 4.26 5.00 -36.64%
P/EPS 25.88 24.23 26.38 52.90 45.31 43.77 51.04 -36.38%
EY 3.86 4.13 3.79 1.89 2.21 2.28 1.96 57.05%
DY 1.39 1.33 1.09 0.56 0.66 0.70 0.58 78.98%
P/NAPS 6.76 6.99 13.75 14.06 13.26 11.36 11.56 -30.04%

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