[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 63.43%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 15,692,091 15,698,300 15,857,072 15,683,272 10,994,228 10,171,160 9,483,080 39.77%
PBT 1,970,928 2,165,869 2,349,800 2,434,804 1,448,693 1,412,057 1,330,086 29.88%
Tax -190,186 -248,113 -257,506 -266,192 -116,234 -122,849 -138,684 23.36%
NP 1,780,742 1,917,756 2,092,294 2,168,612 1,332,459 1,289,208 1,191,402 30.63%
-
NP to SH 1,418,204 1,527,993 1,660,382 1,684,068 1,030,447 992,842 922,598 33.08%
-
Tax Rate 9.65% 11.46% 10.96% 10.93% 8.02% 8.70% 10.43% -
Total Cost 13,911,349 13,780,544 13,764,778 13,514,660 9,661,769 8,881,952 8,291,678 41.06%
-
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 556,174 549,307 534,874 484,573 302,858 296,128 282,667 56.82%
Div Payout % 39.22% 35.95% 32.21% 28.77% 29.39% 29.83% 30.64% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
NOSH 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 1.34%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.35% 12.22% 13.19% 13.83% 12.12% 12.68% 12.56% -
ROE 21.25% 26.12% 28.83% 52.13% 26.58% 29.27% 25.96% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 190.45 190.52 192.70 194.19 136.13 125.94 117.42 37.92%
EPS 17.30 18.68 20.36 20.84 12.76 12.29 11.42 31.80%
DPS 6.75 6.67 6.50 6.00 3.75 3.67 3.50 54.75%
NAPS 0.81 0.71 0.70 0.40 0.48 0.42 0.44 50.03%
Adjusted Per Share Value based on latest NOSH - 8,076,219
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 190.45 190.52 192.45 190.34 133.43 123.44 115.09 39.77%
EPS 17.30 18.68 20.15 20.44 12.51 12.05 11.20 33.51%
DPS 6.75 6.67 6.49 5.88 3.68 3.59 3.43 56.84%
NAPS 0.81 0.71 0.6991 0.3921 0.4705 0.4117 0.4313 52.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.88 4.04 4.76 6.20 5.78 5.74 4.78 -
P/RPS 2.56 2.12 2.47 3.19 4.25 4.56 4.07 -26.52%
P/EPS 28.35 21.79 23.59 29.73 45.30 46.69 41.84 -22.80%
EY 3.53 4.59 4.24 3.36 2.21 2.14 2.39 29.60%
DY 1.38 1.65 1.37 0.97 0.65 0.64 0.73 52.70%
P/NAPS 6.02 5.69 6.80 15.50 12.04 13.67 10.86 -32.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 -
Price 5.20 4.80 4.89 5.50 6.75 5.57 5.00 -
P/RPS 2.73 2.52 2.54 2.83 4.96 4.42 4.26 -25.60%
P/EPS 30.21 25.88 24.23 26.38 52.90 45.31 43.77 -21.84%
EY 3.31 3.86 4.13 3.79 1.89 2.21 2.28 28.12%
DY 1.30 1.39 1.33 1.09 0.56 0.66 0.70 50.91%
P/NAPS 6.42 6.76 6.99 13.75 14.06 13.26 11.36 -31.57%

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