[PMETAL] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.88%
YoY- 100.44%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,845,189 4,007,718 3,920,818 3,365,858 2,886,830 2,639,871 2,101,669 49.53%
PBT 449,502 566,199 608,701 389,650 394,000 376,811 288,232 34.44%
Tax -57,332 -62,205 -66,548 -24,097 -22,795 -39,704 -29,638 55.18%
NP 392,170 503,994 542,153 365,553 371,205 337,107 258,594 31.96%
-
NP to SH 315,804 409,174 421,017 285,815 283,333 255,581 205,718 33.04%
-
Tax Rate 12.75% 10.99% 10.93% 6.18% 5.79% 10.54% 10.28% -
Total Cost 3,453,019 3,503,724 3,378,665 3,000,305 2,515,625 2,302,764 1,843,075 51.91%
-
Net Worth 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 37.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 144,193 144,004 121,143 80,762 80,762 80,762 60,571 78.19%
Div Payout % 45.66% 35.19% 28.77% 28.26% 28.50% 31.60% 29.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 3,634,298 37.31%
NOSH 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 4,038,109 60.80%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.20% 12.58% 13.83% 10.86% 12.86% 12.77% 12.30% -
ROE 5.40% 7.10% 13.03% 7.37% 8.35% 7.19% 5.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.67 48.70 48.55 41.68 35.74 32.69 26.02 47.57%
EPS 3.83 4.97 5.21 3.54 3.51 3.16 2.55 31.11%
DPS 1.75 1.75 1.50 1.00 1.00 1.00 0.75 75.83%
NAPS 0.71 0.70 0.40 0.48 0.42 0.44 0.45 35.49%
Adjusted Per Share Value based on latest NOSH - 8,076,219
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.67 48.64 47.58 40.85 35.04 32.04 25.51 49.52%
EPS 3.83 4.97 5.11 3.47 3.44 3.10 2.50 32.85%
DPS 1.75 1.75 1.47 0.98 0.98 0.98 0.74 77.40%
NAPS 0.71 0.6991 0.3921 0.4705 0.4117 0.4313 0.4411 37.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.04 4.76 6.20 5.78 5.74 4.78 9.90 -
P/RPS 8.66 9.77 12.77 13.87 16.06 14.62 38.04 -62.68%
P/EPS 105.41 95.73 118.93 163.32 163.61 151.05 388.66 -58.06%
EY 0.95 1.04 0.84 0.61 0.61 0.66 0.26 137.04%
DY 0.43 0.37 0.24 0.17 0.17 0.21 0.08 206.53%
P/NAPS 5.69 6.80 15.50 12.04 13.67 10.86 22.00 -59.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 27/05/21 -
Price 4.80 4.89 5.50 6.75 5.57 5.00 5.20 -
P/RPS 10.29 10.04 11.33 16.20 15.58 15.30 19.98 -35.72%
P/EPS 125.24 98.34 105.50 190.73 158.77 158.00 204.15 -27.77%
EY 0.80 1.02 0.95 0.52 0.63 0.63 0.49 38.61%
DY 0.36 0.36 0.27 0.15 0.18 0.20 0.14 87.58%
P/NAPS 6.76 6.99 13.75 14.06 13.26 11.36 11.56 -30.04%

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