[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

29-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 38.04%

YoY- 53.9%

Quarter Report

PMAH - Q3 2022 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	6,829,877	3,071,677	15,692,091	11,773,725	7,928,536	3,920,818	10,994,228	-27.25%
YoY %	122.35%	-80.43%	33.28%	48.50%	102.22%	-64.34%	-	-
Horiz. %	62.12%	27.94%	142.73%	107.09%	72.12%	35.66%	100.00%	-
PBT	805,066	392,801	1,970,928	1,624,402	1,174,900	608,701	1,448,693	-32.47%
YoY %	104.96%	-80.07%	21.33%	38.26%	93.02%	-57.98%	-	-
Horiz. %	55.57%	27.11%	136.05%	112.13%	81.10%	42.02%	100.00%	-
Tax	-68,220	-37,442	-190,186	-186,085	-128,753	-66,548	-116,234	-29.96%
YoY %	-82.20%	80.31%	-2.20%	-44.53%	-93.47%	42.75%	-	-
Horiz. %	58.69%	32.21%	163.62%	160.10%	110.77%	57.25%	100.00%	-
NP	736,846	355,359	1,780,742	1,438,317	1,046,147	542,153	1,332,459	-32.70%
YoY %	107.35%	-80.04%	23.81%	37.49%	92.96%	-59.31%	-	-
Horiz. %	55.30%	26.67%	133.64%	107.94%	78.51%	40.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	587,761	281,972	1,418,204	1,145,995	830,191	421,017	1,030,447	-31.29%
YoY %	108.45%	-80.12%	23.75%	38.04%	97.19%	-59.14%	-	-
Horiz. %	57.04%	27.36%	137.63%	111.21%	80.57%	40.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	9.53%	9.65%	11.46%	10.96%	10.93%	8.02%	-
YoY %	-11.12%	-1.24%	-15.79%	4.56%	0.27%	36.28%	-	-
Horiz. %	105.61%	118.83%	120.32%	142.89%	136.66%	136.28%	100.00%	-
Total Cost	6,093,031	2,716,318	13,911,349	10,335,408	6,882,389	3,378,665	9,661,769	-26.52%
YoY %	124.31%	-80.47%	34.60%	50.17%	103.70%	-65.03%	-	-
Horiz. %	63.06%	28.11%	143.98%	106.97%	71.23%	34.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,557,312	6,803,211	6,674,090	5,850,128	5,760,191	3,230,487	3,876,585	42.10%
YoY %	-3.61%	1.93%	14.08%	1.56%	78.31%	-16.67%	-	-
Horiz. %	169.15%	175.49%	172.16%	150.91%	148.59%	83.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	286,882	143,441	556,174	411,980	267,437	121,143	302,858	-3.55%
YoY %	100.00%	-74.21%	35.00%	54.05%	120.76%	-60.00%	-	-
Horiz. %	94.72%	47.36%	183.64%	136.03%	88.30%	40.00%	100.00%	-
Div Payout %	48.81%	50.87%	39.22%	35.95%	32.21%	28.77%	29.39%	-
YoY %	-4.05%	29.70%	9.10%	11.61%	11.96%	-2.11%	-	-
Horiz. %	166.08%	173.09%	133.45%	122.32%	109.60%	97.89%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	6,557,312	6,803,211	6,674,090	5,850,128	5,760,191	3,230,487	3,876,585	42.10%
YoY %	-3.61%	1.93%	14.08%	1.56%	78.31%	-16.67%	-	-
Horiz. %	169.15%	175.49%	172.16%	150.91%	148.59%	83.33%	100.00%	-
NOSH	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	8,076,219	8,076,219	1.34%
YoY %	0.00%	0.00%	0.00%	0.00%	2.02%	0.00%	-	-
Horiz. %	102.02%	102.02%	102.02%	102.02%	102.02%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	10.79%	11.57%	11.35%	12.22%	13.19%	13.83%	12.12%	-
YoY %	-6.74%	1.94%	-7.12%	-7.35%	-4.63%	14.11%	-	-
Horiz. %	89.03%	95.46%	93.65%	100.83%	108.83%	114.11%	100.00%	-
ROE	8.96%	4.14%	21.25%	19.59%	14.41%	13.03%	26.58%	-
YoY %	116.43%	-80.52%	8.47%	35.95%	10.59%	-50.98%	-	-
Horiz. %	33.71%	15.58%	79.95%	73.70%	54.21%	49.02%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	83.33	37.47	190.45	142.89	96.35	48.55	136.13	-27.97%
YoY %	122.39%	-80.33%	33.28%	48.30%	98.46%	-64.34%	-	-
Horiz. %	61.21%	27.53%	139.90%	104.97%	70.78%	35.66%	100.00%	-
EPS	7.17	3.44	17.30	14.01	10.18	5.21	12.76	-31.97%
YoY %	108.43%	-80.12%	23.48%	37.62%	95.39%	-59.17%	-	-
Horiz. %	56.19%	26.96%	135.58%	109.80%	79.78%	40.83%	100.00%	-
DPS	3.50	1.75	6.75	5.00	3.25	1.50	3.75	-4.50%
YoY %	100.00%	-74.07%	35.00%	53.85%	116.67%	-60.00%	-	-
Horiz. %	93.33%	46.67%	180.00%	133.33%	86.67%	40.00%	100.00%	-
NAPS	0.80	0.83	0.81	0.71	0.70	0.40	0.48	40.70%
YoY %	-3.61%	2.47%	14.08%	1.43%	75.00%	-16.67%	-	-
Horiz. %	166.67%	172.92%	168.75%	147.92%	145.83%	83.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	82.89	37.28	190.45	142.89	96.22	47.58	133.43	-27.25%
YoY %	122.34%	-80.43%	33.28%	48.50%	102.23%	-64.34%	-	-
Horiz. %	62.12%	27.94%	142.73%	107.09%	72.11%	35.66%	100.00%	-
EPS	7.13	3.42	17.30	14.01	10.08	5.11	12.51	-31.32%
YoY %	108.48%	-80.23%	23.48%	38.99%	97.26%	-59.15%	-	-
Horiz. %	56.99%	27.34%	138.29%	111.99%	80.58%	40.85%	100.00%	-
DPS	3.48	1.74	6.75	5.00	3.25	1.47	3.68	-3.66%
YoY %	100.00%	-74.22%	35.00%	53.85%	121.09%	-60.05%	-	-
Horiz. %	94.57%	47.28%	183.42%	135.87%	88.32%	39.95%	100.00%	-
NAPS	0.7958	0.8257	0.81	0.71	0.6991	0.3921	0.4705	42.09%
YoY %	-3.62%	1.94%	14.08%	1.56%	78.30%	-16.66%	-	-
Horiz. %	169.14%	175.49%	172.16%	150.90%	148.59%	83.34%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	4.70	4.87	4.88	4.04	4.76	6.20	5.78	-
P/RPS	5.64	13.00	2.56	2.83	4.94	12.77	4.25	20.82%
YoY %	-56.62%	407.81%	-9.54%	-42.71%	-61.32%	200.47%	-	-
Horiz. %	132.71%	305.88%	60.24%	66.59%	116.24%	300.47%	100.00%	-
P/EPS	65.54	141.57	28.35	29.05	47.18	118.93	45.30	28.00%
YoY %	-53.70%	399.37%	-2.41%	-38.43%	-60.33%	162.54%	-	-
Horiz. %	144.68%	312.52%	62.58%	64.13%	104.15%	262.54%	100.00%	-
EY	1.53	0.71	3.53	3.44	2.12	0.84	2.21	-21.79%
YoY %	115.49%	-79.89%	2.62%	62.26%	152.38%	-61.99%	-	-
Horiz. %	69.23%	32.13%	159.73%	155.66%	95.93%	38.01%	100.00%	-
DY	0.74	0.36	1.38	1.24	0.68	0.24	0.65	9.05%
YoY %	105.56%	-73.91%	11.29%	82.35%	183.33%	-63.08%	-	-
Horiz. %	113.85%	55.38%	212.31%	190.77%	104.62%	36.92%	100.00%	-
P/NAPS	5.87	5.87	6.02	5.69	6.80	15.50	12.04	-38.13%
YoY %	0.00%	-2.49%	5.80%	-16.32%	-56.13%	28.74%	-	-
Horiz. %	48.75%	48.75%	50.00%	47.26%	56.48%	128.74%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	30/05/23	24/02/23	29/11/22	25/08/22	30/05/22	25/02/22	-
Price	4.90	4.73	5.20	4.80	4.89	5.50	6.75	-
P/RPS	5.88	12.62	2.73	3.36	5.08	11.33	4.96	12.04%
YoY %	-53.41%	362.27%	-18.75%	-33.86%	-55.16%	128.43%	-	-
Horiz. %	118.55%	254.44%	55.04%	67.74%	102.42%	228.43%	100.00%	-
P/EPS	68.33	137.50	30.21	34.51	48.47	105.50	52.90	18.66%
YoY %	-50.31%	355.15%	-12.46%	-28.80%	-54.06%	99.43%	-	-
Horiz. %	129.17%	259.92%	57.11%	65.24%	91.63%	199.43%	100.00%	-
EY	1.46	0.73	3.31	2.90	2.06	0.95	1.89	-15.84%
YoY %	100.00%	-77.95%	14.14%	40.78%	116.84%	-49.74%	-	-
Horiz. %	77.25%	38.62%	175.13%	153.44%	108.99%	50.26%	100.00%	-
DY	0.71	0.37	1.30	1.04	0.66	0.27	0.56	17.19%
YoY %	91.89%	-71.54%	25.00%	57.58%	144.44%	-51.79%	-	-
Horiz. %	126.79%	66.07%	232.14%	185.71%	117.86%	48.21%	100.00%	-
P/NAPS	6.13	5.70	6.42	6.76	6.99	13.75	14.06	-42.58%
YoY %	7.54%	-11.21%	-5.03%	-3.29%	-49.16%	-2.20%	-	-
Horiz. %	43.60%	40.54%	45.66%	48.08%	49.72%	97.80%	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