[PMETAL] QoQ TTM 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- 2.32%
YoY- 61.38%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 14,593,432 14,842,950 15,692,091 15,139,583 14,181,224 12,813,377 10,994,228 20.84%
PBT 1,601,094 1,755,028 1,970,928 2,014,052 1,958,550 1,769,162 1,448,693 6.91%
Tax -129,653 -161,080 -190,186 -210,182 -175,645 -153,144 -116,234 7.57%
NP 1,471,441 1,593,948 1,780,742 1,803,870 1,782,905 1,616,018 1,332,459 6.85%
-
NP to SH 1,175,774 1,279,159 1,418,204 1,431,810 1,399,339 1,245,746 1,030,447 9.22%
-
Tax Rate 8.10% 9.18% 9.65% 10.44% 8.97% 8.66% 8.02% -
Total Cost 13,121,991 13,249,002 13,911,349 13,335,713 12,398,319 11,197,359 9,661,769 22.70%
-
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 575,269 575,832 553,534 490,103 426,672 363,429 302,858 53.55%
Div Payout % 48.93% 45.02% 39.03% 34.23% 30.49% 29.17% 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 10.08% 10.74% 11.35% 11.91% 12.57% 12.61% 12.12% -
ROE 17.93% 18.80% 21.25% 24.47% 24.29% 38.56% 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 178.04 181.09 190.45 183.74 172.34 158.66 136.13 19.65%
EPS 14.34 15.61 17.21 17.38 17.01 15.42 12.76 8.11%
DPS 7.00 7.00 6.75 6.00 5.25 4.50 3.75 51.77%
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 177.11 180.14 190.45 183.74 172.11 155.51 133.43 20.84%
EPS 14.27 15.52 17.21 17.38 16.98 15.12 12.51 9.19%
DPS 6.98 6.99 6.75 6.00 5.18 4.41 3.68 53.40%
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 2.64 2.69 2.56 2.20 2.76 3.91 4.25 -27.26%
P/EPS 32.76 31.21 28.35 23.25 27.99 40.19 45.30 -19.47%
EY 3.05 3.20 3.53 4.30 3.57 2.49 2.21 24.03%
DY 1.49 1.44 1.38 1.49 1.10 0.73 0.65 74.11%
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 2.75 2.61 2.73 2.61 2.84 3.47 4.96 -32.58%
P/EPS 34.16 30.31 30.21 27.62 28.76 35.66 52.90 -25.35%
EY 2.93 3.30 3.31 3.62 3.48 2.80 1.89 34.05%
DY 1.43 1.48 1.30 1.25 1.07 0.82 0.56 87.14%
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