[PMETAL] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 20.89%
YoY- 122.31%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 15,692,091 15,139,583 14,181,224 12,813,377 10,994,228 9,745,221 8,720,454 47.78%
PBT 1,970,928 2,014,052 1,958,550 1,769,162 1,448,693 1,267,762 1,046,678 52.31%
Tax -190,186 -210,182 -175,645 -153,144 -116,234 -120,015 -116,488 38.52%
NP 1,780,742 1,803,870 1,782,905 1,616,018 1,332,459 1,147,747 930,190 53.99%
-
NP to SH 1,418,204 1,431,810 1,399,339 1,245,746 1,030,447 887,229 725,871 56.09%
-
Tax Rate 9.65% 10.44% 8.97% 8.66% 8.02% 9.47% 11.13% -
Total Cost 13,911,349 13,335,713 12,398,319 11,197,359 9,661,769 8,597,474 7,790,264 47.03%
-
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 553,534 490,103 426,672 363,429 302,858 272,572 232,191 78.17%
Div Payout % 39.03% 34.23% 30.49% 29.17% 29.39% 30.72% 31.99% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 3,553,536 52.05%
NOSH 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 8,076,219 1.34%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.35% 11.91% 12.57% 12.61% 12.12% 11.78% 10.67% -
ROE 21.25% 24.47% 24.29% 38.56% 26.58% 26.16% 20.43% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 190.45 183.74 172.34 158.66 136.13 120.67 107.98 45.82%
EPS 17.21 17.38 17.01 15.42 12.76 10.99 8.99 53.99%
DPS 6.75 6.00 5.25 4.50 3.75 3.38 2.88 76.17%
NAPS 0.81 0.71 0.70 0.40 0.48 0.42 0.44 50.03%
Adjusted Per Share Value based on latest NOSH - 8,076,219
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 190.35 183.65 172.02 155.43 133.36 118.21 105.78 47.78%
EPS 17.20 17.37 16.97 15.11 12.50 10.76 8.81 56.01%
DPS 6.71 5.95 5.18 4.41 3.67 3.31 2.82 77.94%
NAPS 0.8096 0.7096 0.6987 0.3919 0.4702 0.4115 0.4311 52.04%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.88 4.04 4.76 6.20 5.78 5.74 4.78 -
P/RPS 2.56 2.20 2.76 3.91 4.25 4.76 4.43 -30.55%
P/EPS 28.35 23.25 27.99 40.19 45.30 52.25 53.18 -34.17%
EY 3.53 4.30 3.57 2.49 2.21 1.91 1.88 52.02%
DY 1.38 1.49 1.10 0.73 0.65 0.59 0.60 73.97%
P/NAPS 6.02 5.69 6.80 15.50 12.04 13.67 10.86 -32.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 24/08/21 -
Price 5.20 4.80 4.89 5.50 6.75 5.57 5.00 -
P/RPS 2.73 2.61 2.84 3.47 4.96 4.62 4.63 -29.61%
P/EPS 30.21 27.62 28.76 35.66 52.90 50.70 55.63 -33.36%
EY 3.31 3.62 3.48 2.80 1.89 1.97 1.80 49.92%
DY 1.30 1.25 1.07 0.82 0.56 0.61 0.58 71.01%
P/NAPS 6.42 6.76 6.99 13.75 14.06 13.26 11.36 -31.57%

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