[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -80.12%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 13,802,930 10,270,490 6,829,877 3,071,677 15,692,091 11,773,725 7,928,536 44.57%
PBT 1,632,137 1,208,412 805,066 392,801 1,970,928 1,624,402 1,174,900 24.42%
Tax -114,639 -90,655 -68,220 -37,442 -190,186 -186,085 -128,753 -7.42%
NP 1,517,498 1,117,757 736,846 355,359 1,780,742 1,438,317 1,046,147 28.05%
-
NP to SH 1,214,341 893,877 587,761 281,972 1,418,204 1,145,995 830,191 28.76%
-
Tax Rate 7.02% 7.50% 8.47% 9.53% 9.65% 11.46% 10.96% -
Total Cost 12,285,432 9,152,733 6,093,031 2,716,318 13,911,349 10,335,408 6,882,389 46.99%
-
Net Worth 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 12.98%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 576,773 432,579 286,882 143,441 556,174 411,980 267,437 66.69%
Div Payout % 47.50% 48.39% 48.81% 50.87% 39.22% 35.95% 32.21% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 12.98%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.99% 10.88% 10.79% 11.57% 11.35% 12.22% 13.19% -
ROE 17.55% 13.39% 8.96% 4.14% 21.25% 19.59% 14.41% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 167.52 124.65 83.33 37.47 190.45 142.89 96.35 44.44%
EPS 14.74 10.85 7.17 3.44 17.30 14.01 10.18 27.90%
DPS 7.00 5.25 3.50 1.75 6.75 5.00 3.25 66.54%
NAPS 0.84 0.81 0.80 0.83 0.81 0.71 0.70 12.88%
Adjusted Per Share Value based on latest NOSH - 8,239,617
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 167.52 124.65 82.89 37.28 190.45 142.89 96.22 44.57%
EPS 14.74 10.85 7.13 3.42 17.30 14.01 10.08 28.74%
DPS 7.00 5.25 3.48 1.74 6.75 5.00 3.25 66.54%
NAPS 0.84 0.81 0.7958 0.8257 0.81 0.71 0.6991 12.98%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.81 4.71 4.70 4.87 4.88 4.04 4.76 -
P/RPS 2.87 3.78 5.64 13.00 2.56 2.83 4.94 -30.30%
P/EPS 32.64 43.42 65.54 141.57 28.35 29.05 47.18 -21.72%
EY 3.06 2.30 1.53 0.71 3.53 3.44 2.12 27.63%
DY 1.46 1.11 0.74 0.36 1.38 1.24 0.68 66.19%
P/NAPS 5.73 5.81 5.87 5.87 6.02 5.69 6.80 -10.75%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 30/05/23 24/02/23 29/11/22 25/08/22 -
Price 4.65 4.85 4.90 4.73 5.20 4.80 4.89 -
P/RPS 2.78 3.89 5.88 12.62 2.73 3.36 5.08 -33.02%
P/EPS 31.55 44.71 68.33 137.50 30.21 34.51 48.47 -24.83%
EY 3.17 2.24 1.46 0.73 3.31 2.90 2.06 33.18%
DY 1.51 1.08 0.71 0.37 1.30 1.04 0.66 73.36%
P/NAPS 5.54 5.99 6.13 5.70 6.42 6.76 6.99 -14.32%

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