[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
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,829,877 3,071,677 15,692,091 11,773,725 7,928,536 3,920,818 10,994,228 -27.25%
PBT 805,066 392,801 1,970,928 1,624,402 1,174,900 608,701 1,448,693 -32.47%
Tax -68,220 -37,442 -190,186 -186,085 -128,753 -66,548 -116,234 -29.96%
NP 736,846 355,359 1,780,742 1,438,317 1,046,147 542,153 1,332,459 -32.70%
-
NP to SH 587,761 281,972 1,418,204 1,145,995 830,191 421,017 1,030,447 -31.29%
-
Tax Rate 8.47% 9.53% 9.65% 11.46% 10.96% 10.93% 8.02% -
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%
-
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%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 286,882 143,441 556,174 411,980 267,437 121,143 302,858 -3.55%
Div Payout % 48.81% 50.87% 39.22% 35.95% 32.21% 28.77% 29.39% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 1.34%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.79% 11.57% 11.35% 12.22% 13.19% 13.83% 12.12% -
ROE 8.96% 4.14% 21.25% 19.59% 14.41% 13.03% 26.58% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 83.33 37.47 190.45 142.89 96.35 48.55 136.13 -27.97%
EPS 7.17 3.44 17.30 14.01 10.18 5.21 12.76 -31.97%
DPS 3.50 1.75 6.75 5.00 3.25 1.50 3.75 -4.50%
NAPS 0.80 0.83 0.81 0.71 0.70 0.40 0.48 40.70%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 82.89 37.28 190.45 142.89 96.22 47.58 133.43 -27.25%
EPS 7.13 3.42 17.30 14.01 10.08 5.11 12.51 -31.32%
DPS 3.48 1.74 6.75 5.00 3.25 1.47 3.68 -3.66%
NAPS 0.7958 0.8257 0.81 0.71 0.6991 0.3921 0.4705 42.09%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 65.54 141.57 28.35 29.05 47.18 118.93 45.30 28.00%
EY 1.53 0.71 3.53 3.44 2.12 0.84 2.21 -21.79%
DY 0.74 0.36 1.38 1.24 0.68 0.24 0.65 9.05%
P/NAPS 5.87 5.87 6.02 5.69 6.80 15.50 12.04 -38.13%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
P/EPS 68.33 137.50 30.21 34.51 48.47 105.50 52.90 18.66%
EY 1.46 0.73 3.31 2.90 2.06 0.95 1.89 -15.84%
DY 0.71 0.37 1.30 1.04 0.66 0.27 0.56 17.19%
P/NAPS 6.13 5.70 6.42 6.76 6.99 13.75 14.06 -42.58%

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