[PMETAL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.56%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 10,994,228 9,745,221 8,720,454 7,811,134 7,539,481 7,556,132 7,814,446 25.47%
PBT 1,448,693 1,267,762 1,046,678 794,783 650,167 626,164 622,190 75.40%
Tax -116,234 -120,015 -116,488 -85,422 -69,145 -59,338 -59,318 56.39%
NP 1,332,459 1,147,747 930,190 709,361 581,022 566,826 562,872 77.34%
-
NP to SH 1,030,447 887,229 725,871 560,355 457,202 446,131 445,662 74.58%
-
Tax Rate 8.02% 9.47% 11.13% 10.75% 10.63% 9.48% 9.53% -
Total Cost 9,661,769 8,597,474 7,790,264 7,101,773 6,958,459 6,989,306 7,251,574 21.01%
-
Net Worth 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 9.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 302,858 272,572 232,191 191,810 171,619 171,619 181,688 40.45%
Div Payout % 29.39% 30.72% 31.99% 34.23% 37.54% 38.47% 40.77% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,876,585 3,392,011 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 9.28%
NOSH 8,076,219 8,076,219 8,076,219 4,038,109 4,038,109 4,038,109 4,038,109 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.12% 11.78% 10.67% 9.08% 7.71% 7.50% 7.20% -
ROE 26.58% 26.16% 20.43% 15.42% 11.21% 11.88% 13.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 136.13 120.67 107.98 96.72 186.71 187.12 193.52 -20.85%
EPS 12.76 10.99 8.99 6.94 11.32 11.05 11.04 10.10%
DPS 3.75 3.38 2.88 2.37 4.25 4.25 4.50 -11.41%
NAPS 0.48 0.42 0.44 0.45 1.01 0.93 0.84 -31.06%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 133.43 118.27 105.84 94.80 91.50 91.70 94.84 25.47%
EPS 12.51 10.77 8.81 6.80 5.55 5.41 5.41 74.59%
DPS 3.68 3.31 2.82 2.33 2.08 2.08 2.21 40.35%
NAPS 0.4705 0.4117 0.4313 0.4411 0.495 0.4558 0.4117 9.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.78 5.74 4.78 9.90 8.39 5.14 4.53 -
P/RPS 4.25 4.76 4.43 10.24 4.49 2.75 2.34 48.69%
P/EPS 45.30 52.25 53.18 142.69 74.10 46.52 41.05 6.76%
EY 2.21 1.91 1.88 0.70 1.35 2.15 2.44 -6.37%
DY 0.65 0.59 0.60 0.24 0.51 0.83 0.99 -24.40%
P/NAPS 12.04 13.67 10.86 22.00 8.31 5.53 5.39 70.63%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 24/08/21 27/05/21 24/02/21 26/11/20 18/08/20 -
Price 6.75 5.57 5.00 5.20 8.95 6.70 4.98 -
P/RPS 4.96 4.62 4.63 5.38 4.79 3.58 2.57 54.82%
P/EPS 52.90 50.70 55.63 74.95 79.05 60.64 45.12 11.15%
EY 1.89 1.97 1.80 1.33 1.27 1.65 2.22 -10.14%
DY 0.56 0.61 0.58 0.46 0.47 0.63 0.90 -27.05%
P/NAPS 14.06 13.26 11.36 11.56 8.86 7.20 5.93 77.52%

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