[PMETAL] QoQ 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- -13.8%

YoY- -4.76%

Quarter Report

PMAH - Q4 2022 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Quarter Result
Revenue	3,440,613	3,758,200	3,071,677	3,918,366	3,845,189	4,007,718	3,920,818	-8.33%
YoY %	-8.45%	22.35%	-21.61%	1.90%	-4.06%	2.22%	-	-
Horiz. %	87.75%	95.85%	78.34%	99.94%	98.07%	102.22%	100.00%	-
PBT	403,346	412,265	392,801	346,526	449,502	566,199	608,701	-23.97%
YoY %	-2.16%	4.96%	13.35%	-22.91%	-20.61%	-6.98%	-	-
Horiz. %	66.26%	67.73%	64.53%	56.93%	73.85%	93.02%	100.00%	-
Tax	-22,435	-30,778	-37,442	-4,101	-57,332	-62,205	-66,548	-51.52%
YoY %	27.11%	17.80%	-813.00%	92.85%	7.83%	6.53%	-	-
Horiz. %	33.71%	46.25%	56.26%	6.16%	86.15%	93.47%	100.00%	-
NP	380,911	381,487	355,359	342,425	392,170	503,994	542,153	-20.95%
YoY %	-0.15%	7.35%	3.78%	-12.68%	-22.19%	-7.04%	-	-
Horiz. %	70.26%	70.37%	65.55%	63.16%	72.34%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	306,116	305,789	281,972	272,209	315,804	409,174	421,017	-19.12%
YoY %	0.11%	8.45%	3.59%	-13.80%	-22.82%	-2.81%	-	-
Horiz. %	72.71%	72.63%	66.97%	64.66%	75.01%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.56%	7.47%	9.53%	1.18%	12.75%	10.99%	10.93%	-
YoY %	-25.57%	-21.62%	707.63%	-90.75%	16.01%	0.55%	-	-
Horiz. %	50.87%	68.34%	87.19%	10.80%	116.65%	100.55%	100.00%	-
Total Cost	3,059,702	3,376,713	2,716,318	3,575,941	3,453,019	3,503,724	3,378,665	-6.39%
YoY %	-9.39%	24.31%	-24.04%	3.56%	-1.45%	3.70%	-	-
Horiz. %	90.56%	99.94%	80.40%	105.84%	102.20%	103.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.78%	-3.61%	1.93%	14.08%	1.56%	78.31%	-	-
Horiz. %	206.60%	202.98%	210.59%	206.60%	181.09%	178.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	144,193	143,441	143,441	144,193	144,193	144,004	121,143	12.30%
YoY %	0.52%	0.00%	-0.52%	0.00%	0.13%	18.87%	-	-
Horiz. %	119.03%	118.41%	118.41%	119.03%	119.03%	118.87%	100.00%	-
Div Payout %	47.10%	46.91%	50.87%	52.97%	45.66%	35.19%	28.77%	-
YoY %	0.41%	-7.78%	-3.96%	16.01%	29.75%	22.31%	-	-
Horiz. %	163.71%	163.05%	176.82%	184.12%	158.71%	122.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
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%
YoY %	1.78%	-3.61%	1.93%	14.08%	1.56%	78.31%	-	-
Horiz. %	206.60%	202.98%	210.59%	206.60%	181.09%	178.31%	100.00%	-
NOSH	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	8,239,617	8,076,219	1.34%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.02%	-	-
Horiz. %	102.02%	102.02%	102.02%	102.02%	102.02%	102.02%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	11.07%	10.15%	11.57%	8.74%	10.20%	12.58%	13.83%	-
YoY %	9.06%	-12.27%	32.38%	-14.31%	-18.92%	-9.04%	-	-
Horiz. %	80.04%	73.39%	83.66%	63.20%	73.75%	90.96%	100.00%	-
ROE	4.59%	4.66%	4.14%	4.08%	5.40%	7.10%	13.03%	-
YoY %	-1.50%	12.56%	1.47%	-24.44%	-23.94%	-45.51%	-	-
Horiz. %	35.23%	35.76%	31.77%	31.31%	41.44%	54.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	41.76	45.85	37.47	47.56	46.67	48.70	48.55	-9.54%
YoY %	-8.92%	22.36%	-21.22%	1.91%	-4.17%	0.31%	-	-
Horiz. %	86.01%	94.44%	77.18%	97.96%	96.13%	100.31%	100.00%	-
EPS	3.72	3.73	3.44	3.30	3.83	4.97	5.21	-20.09%
YoY %	-0.27%	8.43%	4.24%	-13.84%	-22.94%	-4.61%	-	-
Horiz. %	71.40%	71.59%	66.03%	63.34%	73.51%	95.39%	100.00%	-
DPS	1.75	1.75	1.75	1.75	1.75	1.75	1.50	10.81%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	16.67%	-	-
Horiz. %	116.67%	116.67%	116.67%	116.67%	116.67%	116.67%	100.00%	-
NAPS	0.81	0.80	0.83	0.81	0.71	0.70	0.40	59.99%
YoY %	1.25%	-3.61%	2.47%	14.08%	1.43%	75.00%	-	-
Horiz. %	202.50%	200.00%	207.50%	202.50%	177.50%	175.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	41.76	45.61	37.28	47.56	46.67	48.64	47.58	-8.32%
YoY %	-8.44%	22.34%	-21.61%	1.91%	-4.05%	2.23%	-	-
Horiz. %	87.77%	95.86%	78.35%	99.96%	98.09%	102.23%	100.00%	-
EPS	3.72	3.71	3.42	3.30	3.83	4.97	5.11	-19.05%
YoY %	0.27%	8.48%	3.64%	-13.84%	-22.94%	-2.74%	-	-
Horiz. %	72.80%	72.60%	66.93%	64.58%	74.95%	97.26%	100.00%	-
DPS	1.75	1.74	1.74	1.75	1.75	1.75	1.47	12.31%
YoY %	0.57%	0.00%	-0.57%	0.00%	0.00%	19.05%	-	-
Horiz. %	119.05%	118.37%	118.37%	119.05%	119.05%	119.05%	100.00%	-
NAPS	0.81	0.7958	0.8257	0.81	0.71	0.6991	0.3921	62.13%
YoY %	1.78%	-3.62%	1.94%	14.08%	1.56%	78.30%	-	-
Horiz. %	206.58%	202.96%	210.58%	206.58%	181.08%	178.30%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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	11.28	10.25	13.00	10.26	8.66	9.77	12.77	-7.93%
YoY %	10.05%	-21.15%	26.71%	18.48%	-11.36%	-23.49%	-	-
Horiz. %	88.33%	80.27%	101.80%	80.34%	67.82%	76.51%	100.00%	-
P/EPS	126.78	125.98	141.57	147.71	105.41	95.73	118.93	4.34%
YoY %	0.64%	-11.01%	-4.16%	40.13%	10.11%	-19.51%	-	-
Horiz. %	106.60%	105.93%	119.04%	124.20%	88.63%	80.49%	100.00%	-
EY	0.79	0.79	0.71	0.68	0.95	1.04	0.84	-4.00%
YoY %	0.00%	11.27%	4.41%	-28.42%	-8.65%	23.81%	-	-
Horiz. %	94.05%	94.05%	84.52%	80.95%	113.10%	123.81%	100.00%	-
DY	0.37	0.37	0.36	0.36	0.43	0.37	0.24	33.41%
YoY %	0.00%	2.78%	0.00%	-16.28%	16.22%	54.17%	-	-
Horiz. %	154.17%	154.17%	150.00%	150.00%	179.17%	154.17%	100.00%	-
P/NAPS	5.81	5.87	5.87	6.02	5.69	6.80	15.50	-47.98%
YoY %	-1.02%	0.00%	-2.49%	5.80%	-16.32%	-56.13%	-	-
Horiz. %	37.48%	37.87%	37.87%	38.84%	36.71%	43.87%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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	11.61	10.69	12.62	10.93	10.29	10.04	11.33	1.63%
YoY %	8.61%	-15.29%	15.46%	6.22%	2.49%	-11.39%	-	-
Horiz. %	102.47%	94.35%	111.39%	96.47%	90.82%	88.61%	100.00%	-
P/EPS	130.55	131.34	137.50	157.40	125.24	98.34	105.50	15.24%
YoY %	-0.60%	-4.48%	-12.64%	25.68%	27.35%	-6.79%	-	-
Horiz. %	123.74%	124.49%	130.33%	149.19%	118.71%	93.21%	100.00%	-
EY	0.77	0.76	0.73	0.64	0.80	1.02	0.95	-13.05%
YoY %	1.32%	4.11%	14.06%	-20.00%	-21.57%	7.37%	-	-
Horiz. %	81.05%	80.00%	76.84%	67.37%	84.21%	107.37%	100.00%	-
DY	0.36	0.36	0.37	0.34	0.36	0.36	0.27	21.12%
YoY %	0.00%	-2.70%	8.82%	-5.56%	0.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	137.04%	125.93%	133.33%	133.33%	100.00%	-
P/NAPS	5.99	6.13	5.70	6.42	6.76	6.99	13.75	-42.50%
YoY %	-2.28%	7.54%	-11.21%	-5.03%	-3.29%	-49.16%	-	-
Horiz. %	43.56%	44.58%	41.45%	46.69%	49.16%	50.84%	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