[PMETAL] YoY Annualized Quarter 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- 79.98%
YoY- 100.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 14,466,992 12,286,708 15,683,272 8,406,676 7,320,064 8,685,012 8,501,744 9.25%
PBT 2,163,772 1,571,204 2,434,804 1,152,928 574,464 622,280 840,956 17.04%
Tax -181,352 -149,768 -266,192 -118,552 -53,444 -48,916 -70,700 16.98%
NP 1,982,420 1,421,436 2,168,612 1,034,376 521,020 573,364 770,256 17.04%
-
NP to SH 1,632,156 1,127,888 1,684,068 822,872 410,260 460,428 601,908 18.06%
-
Tax Rate 8.38% 9.53% 10.93% 10.28% 9.30% 7.86% 8.41% -
Total Cost 12,484,572 10,865,272 13,514,660 7,372,300 6,799,044 8,111,648 7,731,488 8.30%
-
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 576,773 573,764 484,573 242,286 161,524 198,978 231,607 16.40%
Div Payout % 35.34% 50.87% 28.77% 29.44% 39.37% 43.22% 38.48% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 4,020,568 3,867,037 13.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.70% 11.57% 13.83% 12.30% 7.12% 6.60% 9.06% -
ROE 23.58% 16.58% 52.13% 22.64% 12.54% 13.61% 19.74% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 175.58 149.90 194.19 104.09 181.27 218.24 220.24 -3.70%
EPS 19.80 13.76 20.84 10.20 10.16 11.56 15.60 4.04%
DPS 7.00 7.00 6.00 3.00 4.00 5.00 6.00 2.60%
NAPS 0.84 0.83 0.40 0.45 0.81 0.85 0.79 1.02%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 175.58 149.12 190.34 102.03 88.84 105.41 103.18 9.25%
EPS 19.80 13.69 20.44 9.99 4.98 5.59 7.31 18.04%
DPS 7.00 6.96 5.88 2.94 1.96 2.41 2.81 16.41%
NAPS 0.84 0.8257 0.3921 0.4411 0.397 0.4105 0.3701 14.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.65 4.87 6.20 9.90 3.29 4.51 4.32 -
P/RPS 2.65 3.25 3.19 9.51 1.81 2.07 1.96 5.15%
P/EPS 23.47 35.39 29.73 97.17 32.38 38.98 27.70 -2.72%
EY 4.26 2.83 3.36 1.03 3.09 2.57 3.61 2.79%
DY 1.51 1.44 0.97 0.30 1.22 1.11 1.39 1.38%
P/NAPS 5.54 5.87 15.50 22.00 4.06 5.31 5.47 0.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 27/05/21 04/06/20 27/05/19 17/05/18 -
Price 5.59 4.73 5.50 5.20 4.30 4.24 4.96 -
P/RPS 3.18 3.16 2.83 5.00 2.37 1.94 2.25 5.92%
P/EPS 28.22 34.37 26.38 51.04 42.32 36.65 31.81 -1.97%
EY 3.54 2.91 3.79 1.96 2.36 2.73 3.14 2.01%
DY 1.25 1.48 1.09 0.58 0.93 1.18 1.21 0.54%
P/NAPS 6.65 5.70 13.75 11.56 5.31 4.99 6.28 0.95%

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