[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 61.42%

YoY- 136.69%

Quarter Report

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	7,928,536	3,920,818	10,994,228	7,628,370	4,741,540	2,101,669	7,539,481	3.42%
YoY %	102.22%	-64.34%	44.12%	60.88%	125.61%	-72.12%	-	-
Horiz. %	105.16%	52.00%	145.82%	101.18%	62.89%	27.88%	100.00%	-
PBT	1,174,900	608,701	1,448,693	1,059,043	665,043	288,232	650,167	48.52%
YoY %	93.02%	-57.98%	36.79%	59.24%	130.73%	-55.67%	-	-
Horiz. %	180.71%	93.62%	222.82%	162.89%	102.29%	44.33%	100.00%	-
Tax	-128,753	-66,548	-116,234	-92,137	-69,342	-29,638	-69,145	51.52%
YoY %	-93.47%	42.75%	-26.15%	-32.87%	-133.96%	57.14%	-	-
Horiz. %	186.21%	96.24%	168.10%	133.25%	100.28%	42.86%	100.00%	-
NP	1,046,147	542,153	1,332,459	966,906	595,701	258,594	581,022	48.16%
YoY %	92.96%	-59.31%	37.81%	62.31%	130.36%	-55.49%	-	-
Horiz. %	180.05%	93.31%	229.33%	166.41%	102.53%	44.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	830,191	421,017	1,030,447	744,632	461,299	205,718	457,202	49.00%
YoY %	97.19%	-59.14%	38.38%	61.42%	124.24%	-55.01%	-	-
Horiz. %	181.58%	92.09%	225.38%	162.87%	100.90%	44.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.96%	10.93%	8.02%	8.70%	10.43%	10.28%	10.63%	-
YoY %	0.27%	36.28%	-7.82%	-16.59%	1.46%	-3.29%	-	-
Horiz. %	103.10%	102.82%	75.45%	81.84%	98.12%	96.71%	100.00%	-
Total Cost	6,882,389	3,378,665	9,661,769	6,661,464	4,145,839	1,843,075	6,958,459	-0.73%
YoY %	103.70%	-65.03%	45.04%	60.68%	124.94%	-73.51%	-	-
Horiz. %	98.91%	48.55%	138.85%	95.73%	59.58%	26.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	25.96%
YoY %	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	-	-
Horiz. %	141.23%	79.21%	95.05%	83.17%	87.13%	89.11%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	267,437	121,143	302,858	222,096	141,333	60,571	171,619	34.52%
YoY %	120.76%	-60.00%	36.36%	57.14%	133.33%	-64.71%	-	-
Horiz. %	155.83%	70.59%	176.47%	129.41%	82.35%	35.29%	100.00%	-
Div Payout %	32.21%	28.77%	29.39%	29.83%	30.64%	29.44%	37.54%	-
YoY %	11.96%	-2.11%	-1.48%	-2.64%	4.08%	-21.58%	-	-
Horiz. %	85.80%	76.64%	78.29%	79.46%	81.62%	78.42%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	5,760,191	3,230,487	3,876,585	3,392,011	3,553,536	3,634,298	4,078,490	25.96%
YoY %	78.31%	-16.67%	14.29%	-4.55%	-2.22%	-10.89%	-	-
Horiz. %	141.23%	79.21%	95.05%	83.17%	87.13%	89.11%	100.00%	-
NOSH	8,239,617	8,076,219	8,076,219	8,076,219	8,076,219	4,038,109	4,038,109	61.08%
YoY %	2.02%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	204.05%	200.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	13.19%	13.83%	12.12%	12.68%	12.56%	12.30%	7.71%	-
YoY %	-4.63%	14.11%	-4.42%	0.96%	2.11%	59.53%	-	-
Horiz. %	171.08%	179.38%	157.20%	164.46%	162.91%	159.53%	100.00%	-
ROE	14.41%	13.03%	26.58%	21.95%	12.98%	5.66%	11.21%	-
YoY %	10.59%	-50.98%	21.09%	69.11%	129.33%	-49.51%	-	-
Horiz. %	128.55%	116.24%	237.11%	195.81%	115.79%	50.49%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	96.35	48.55	136.13	94.45	58.71	26.02	186.71	-35.74%
YoY %	98.46%	-64.34%	44.13%	60.88%	125.63%	-86.06%	-	-
Horiz. %	51.60%	26.00%	72.91%	50.59%	31.44%	13.94%	100.00%	-
EPS	10.18	5.21	12.76	9.22	5.71	2.55	11.32	-6.84%
YoY %	95.39%	-59.17%	38.39%	61.47%	123.92%	-77.47%	-	-
Horiz. %	89.93%	46.02%	112.72%	81.45%	50.44%	22.53%	100.00%	-
DPS	3.25	1.50	3.75	2.75	1.75	0.75	4.25	-16.41%
YoY %	116.67%	-60.00%	36.36%	57.14%	133.33%	-82.35%	-	-
Horiz. %	76.47%	35.29%	88.24%	64.71%	41.18%	17.65%	100.00%	-
NAPS	0.70	0.40	0.48	0.42	0.44	0.45	1.01	-21.73%
YoY %	75.00%	-16.67%	14.29%	-4.55%	-2.22%	-55.45%	-	-
Horiz. %	69.31%	39.60%	47.52%	41.58%	43.56%	44.55%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 8,076,219
RPS	96.22	47.58	133.43	92.58	57.55	25.51	91.50	3.41%
YoY %	102.23%	-64.34%	44.12%	60.87%	125.60%	-72.12%	-	-
Horiz. %	105.16%	52.00%	145.83%	101.18%	62.90%	27.88%	100.00%	-
EPS	10.08	5.11	12.51	9.04	5.60	2.50	5.55	49.02%
YoY %	97.26%	-59.15%	38.38%	61.43%	124.00%	-54.95%	-	-
Horiz. %	181.62%	92.07%	225.41%	162.88%	100.90%	45.05%	100.00%	-
DPS	3.25	1.47	3.68	2.70	1.72	0.74	2.08	34.76%
YoY %	121.09%	-60.05%	36.30%	56.98%	132.43%	-64.42%	-	-
Horiz. %	156.25%	70.67%	176.92%	129.81%	82.69%	35.58%	100.00%	-
NAPS	0.6991	0.3921	0.4705	0.4117	0.4313	0.4411	0.495	25.95%
YoY %	78.30%	-16.66%	14.28%	-4.54%	-2.22%	-10.89%	-	-
Horiz. %	141.23%	79.21%	95.05%	83.17%	87.13%	89.11%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	4.76	6.20	5.78	5.74	4.78	9.90	8.39	-
P/RPS	4.94	12.77	4.25	6.08	8.14	38.04	4.49	6.59%
YoY %	-61.32%	200.47%	-30.10%	-25.31%	-78.60%	747.22%	-	-
Horiz. %	110.02%	284.41%	94.65%	135.41%	181.29%	847.22%	100.00%	-
P/EPS	47.18	118.93	45.30	62.26	83.69	388.66	74.10	-26.05%
YoY %	-60.33%	162.54%	-27.24%	-25.61%	-78.47%	424.51%	-	-
Horiz. %	63.67%	160.50%	61.13%	84.02%	112.94%	524.51%	100.00%	-
EY	2.12	0.84	2.21	1.61	1.19	0.26	1.35	35.21%
YoY %	152.38%	-61.99%	37.27%	35.29%	357.69%	-80.74%	-	-
Horiz. %	157.04%	62.22%	163.70%	119.26%	88.15%	19.26%	100.00%	-
DY	0.68	0.24	0.65	0.48	0.37	0.08	0.51	21.20%
YoY %	183.33%	-63.08%	35.42%	29.73%	362.50%	-84.31%	-	-
Horiz. %	133.33%	47.06%	127.45%	94.12%	72.55%	15.69%	100.00%	-
P/NAPS	6.80	15.50	12.04	13.67	10.86	22.00	8.31	-12.54%
YoY %	-56.13%	28.74%	-11.92%	25.87%	-50.64%	164.74%	-	-
Horiz. %	81.83%	186.52%	144.89%	164.50%	130.69%	264.74%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	30/05/22	25/02/22	26/11/21	24/08/21	27/05/21	24/02/21	-
Price	4.89	5.50	6.75	5.57	5.00	5.20	8.95	-
P/RPS	5.08	11.33	4.96	5.90	8.52	19.98	4.79	4.00%
YoY %	-55.16%	128.43%	-15.93%	-30.75%	-57.36%	317.12%	-	-
Horiz. %	106.05%	236.53%	103.55%	123.17%	177.87%	417.12%	100.00%	-
P/EPS	48.47	105.50	52.90	60.41	87.54	204.15	79.05	-27.89%
YoY %	-54.06%	99.43%	-12.43%	-30.99%	-57.12%	158.25%	-	-
Horiz. %	61.32%	133.46%	66.92%	76.42%	110.74%	258.25%	100.00%	-
EY	2.06	0.95	1.89	1.66	1.14	0.49	1.27	38.17%
YoY %	116.84%	-49.74%	13.86%	45.61%	132.65%	-61.42%	-	-
Horiz. %	162.20%	74.80%	148.82%	130.71%	89.76%	38.58%	100.00%	-
DY	0.66	0.27	0.56	0.49	0.35	0.14	0.47	25.47%
YoY %	144.44%	-51.79%	14.29%	40.00%	150.00%	-70.21%	-	-
Horiz. %	140.43%	57.45%	119.15%	104.26%	74.47%	29.79%	100.00%	-
P/NAPS	6.99	13.75	14.06	13.26	11.36	11.56	8.86	-14.65%
YoY %	-49.16%	-2.20%	6.03%	16.73%	-1.73%	30.47%	-	-
Horiz. %	78.89%	155.19%	158.69%	149.66%	128.22%	130.47%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos