[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 23.75%
YoY- 37.63%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 10,270,490 6,829,877 3,071,677 15,692,091 11,773,725 7,928,536 3,920,818 89.91%
PBT 1,208,412 805,066 392,801 1,970,928 1,624,402 1,174,900 608,701 57.89%
Tax -90,655 -68,220 -37,442 -190,186 -186,085 -128,753 -66,548 22.86%
NP 1,117,757 736,846 355,359 1,780,742 1,438,317 1,046,147 542,153 61.91%
-
NP to SH 893,877 587,761 281,972 1,418,204 1,145,995 830,191 421,017 65.11%
-
Tax Rate 7.50% 8.47% 9.53% 9.65% 11.46% 10.96% 10.93% -
Total Cost 9,152,733 6,093,031 2,716,318 13,911,349 10,335,408 6,882,389 3,378,665 94.21%
-
Net Worth 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 62.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 432,579 286,882 143,441 556,174 411,980 267,437 121,143 133.43%
Div Payout % 48.39% 48.81% 50.87% 39.22% 35.95% 32.21% 28.77% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 62.14%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 1.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.88% 10.79% 11.57% 11.35% 12.22% 13.19% 13.83% -
ROE 13.39% 8.96% 4.14% 21.25% 19.59% 14.41% 13.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 124.65 83.33 37.47 190.45 142.89 96.35 48.55 87.39%
EPS 10.85 7.17 3.44 17.30 14.01 10.18 5.21 63.00%
DPS 5.25 3.50 1.75 6.75 5.00 3.25 1.50 130.34%
NAPS 0.81 0.80 0.83 0.81 0.71 0.70 0.40 59.99%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 124.58 82.85 37.26 190.35 142.82 96.18 47.56 89.91%
EPS 10.84 7.13 3.42 17.20 13.90 10.07 5.11 65.02%
DPS 5.25 3.48 1.74 6.75 5.00 3.24 1.47 133.46%
NAPS 0.8096 0.7954 0.8252 0.8096 0.7096 0.6987 0.3919 62.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.71 4.70 4.87 4.88 4.04 4.76 6.20 -
P/RPS 3.78 5.64 13.00 2.56 2.83 4.94 12.77 -55.55%
P/EPS 43.42 65.54 141.57 28.35 29.05 47.18 118.93 -48.88%
EY 2.30 1.53 0.71 3.53 3.44 2.12 0.84 95.59%
DY 1.11 0.74 0.36 1.38 1.24 0.68 0.24 177.33%
P/NAPS 5.81 5.87 5.87 6.02 5.69 6.80 15.50 -47.98%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 24/02/23 29/11/22 25/08/22 30/05/22 -
Price 4.85 4.90 4.73 5.20 4.80 4.89 5.50 -
P/RPS 3.89 5.88 12.62 2.73 3.36 5.08 11.33 -50.93%
P/EPS 44.71 68.33 137.50 30.21 34.51 48.47 105.50 -43.55%
EY 2.24 1.46 0.73 3.31 2.90 2.06 0.95 77.06%
DY 1.08 0.71 0.37 1.30 1.04 0.66 0.27 151.77%
P/NAPS 5.99 6.13 5.70 6.42 6.76 6.99 13.75 -42.50%

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