[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

18-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 87.81%

YoY- -11.64%

Quarter Report

Press Metal Aluminium Holdings Berhad - Quarterly Report - Q2 2020.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	6,829,877	7,928,536	4,741,540	3,560,567	4,304,855	4,564,276	4,100,605	8.87%
YoY %	-13.86%	67.21%	33.17%	-17.29%	-5.68%	11.31%	-	-
Horiz. %	166.56%	193.35%	115.63%	86.83%	104.98%	111.31%	100.00%	-
PBT	805,066	1,174,900	665,043	268,532	279,038	431,662	408,701	11.95%
YoY %	-31.48%	76.67%	147.66%	-3.77%	-35.36%	5.62%	-	-
Horiz. %	196.98%	287.47%	162.72%	65.70%	68.27%	105.62%	100.00%	-
Tax	-68,220	-128,753	-69,342	-21,999	-16,607	-40,033	-32,755	13.00%
YoY %	47.01%	-85.68%	-215.21%	-32.47%	58.52%	-22.22%	-	-
Horiz. %	208.27%	393.08%	211.70%	67.16%	50.70%	122.22%	100.00%	-
NP	736,846	1,046,147	595,701	246,533	262,431	391,629	375,946	11.86%
YoY %	-29.57%	75.62%	141.63%	-6.06%	-32.99%	4.17%	-	-
Horiz. %	196.00%	278.27%	158.45%	65.58%	69.81%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	587,761	830,191	461,299	192,630	217,994	311,080	298,217	11.96%
YoY %	-29.20%	79.97%	139.47%	-11.64%	-29.92%	4.31%	-	-
Horiz. %	197.09%	278.38%	154.69%	64.59%	73.10%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	10.96%	10.43%	8.19%	5.95%	9.27%	8.01%	-
YoY %	-22.72%	5.08%	27.35%	37.65%	-35.81%	15.73%	-	-
Horiz. %	105.74%	136.83%	130.21%	102.25%	74.28%	115.73%	100.00%	-
Total Cost	6,093,031	6,882,389	4,145,839	3,314,034	4,042,424	4,172,647	3,724,659	8.54%
YoY %	-11.47%	66.01%	25.10%	-18.02%	-3.12%	12.03%	-	-
Horiz. %	163.59%	184.78%	111.31%	88.98%	108.53%	112.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	21.05%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.75%	-	-
Horiz. %	314.91%	276.62%	170.65%	162.90%	156.56%	133.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	286,882	267,437	141,333	80,762	100,619	116,041	111,552	17.04%
YoY %	7.27%	89.22%	75.00%	-19.73%	-13.29%	4.02%	-	-
Horiz. %	257.17%	239.74%	126.70%	72.40%	90.20%	104.02%	100.00%	-
Div Payout %	48.81%	32.21%	30.64%	41.93%	46.16%	37.30%	37.41%	-
YoY %	51.54%	5.12%	-26.93%	-9.16%	23.75%	-0.29%	-	-
Horiz. %	130.47%	86.10%	81.90%	112.08%	123.39%	99.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,082,313	21.05%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.75%	-	-
Horiz. %	314.91%	276.62%	170.65%	162.90%	156.56%	133.75%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	3,718,416	14.17%
YoY %	0.00%	2.02%	100.00%	0.14%	4.23%	4.04%	-	-
Horiz. %	221.59%	221.59%	217.20%	108.60%	108.44%	104.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.79%	13.19%	12.56%	6.92%	6.10%	8.58%	9.17%	-
YoY %	-18.20%	5.02%	81.50%	13.44%	-28.90%	-6.43%	-	-
Horiz. %	117.67%	143.84%	136.97%	75.46%	66.52%	93.57%	100.00%	-
ROE	8.96%	14.41%	12.98%	5.68%	6.69%	11.17%	14.32%	-
YoY %	-37.82%	11.02%	128.52%	-15.10%	-40.11%	-22.00%	-	-
Horiz. %	62.57%	100.63%	90.64%	39.66%	46.72%	78.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	83.33	96.35	58.71	88.17	106.96	118.00	110.28	-4.56%
YoY %	-13.51%	64.11%	-33.41%	-17.57%	-9.36%	7.00%	-	-
Horiz. %	75.56%	87.37%	53.24%	79.95%	96.99%	107.00%	100.00%	-
EPS	7.17	10.18	5.71	4.77	5.45	8.05	8.02	-1.84%
YoY %	-29.57%	78.28%	19.71%	-12.48%	-32.30%	0.37%	-	-
Horiz. %	89.40%	126.93%	71.20%	59.48%	67.96%	100.37%	100.00%	-
DPS	3.50	3.25	1.75	2.00	2.50	3.00	3.00	2.60%
YoY %	7.69%	85.71%	-12.50%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	116.67%	108.33%	58.33%	66.67%	83.33%	100.00%	100.00%	-
NAPS	0.80	0.70	0.44	0.84	0.81	0.72	0.56	6.12%
YoY %	14.29%	59.09%	-47.62%	3.70%	12.50%	28.57%	-	-
Horiz. %	142.86%	125.00%	78.57%	150.00%	144.64%	128.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	82.89	96.22	57.55	43.21	52.25	55.39	49.77	8.86%
YoY %	-13.85%	67.19%	33.19%	-17.30%	-5.67%	11.29%	-	-
Horiz. %	166.55%	193.33%	115.63%	86.82%	104.98%	111.29%	100.00%	-
EPS	7.13	10.08	5.60	2.34	2.65	3.78	3.62	11.95%
YoY %	-29.27%	80.00%	139.32%	-11.70%	-29.89%	4.42%	-	-
Horiz. %	196.96%	278.45%	154.70%	64.64%	73.20%	104.42%	100.00%	-
DPS	3.48	3.25	1.72	0.98	1.22	1.41	1.35	17.08%
YoY %	7.08%	88.95%	75.51%	-19.67%	-13.48%	4.44%	-	-
Horiz. %	257.78%	240.74%	127.41%	72.59%	90.37%	104.44%	100.00%	-
NAPS	0.7958	0.6991	0.4313	0.4117	0.3957	0.338	0.2527	21.05%
YoY %	13.83%	62.09%	4.76%	4.04%	17.07%	33.76%	-	-
Horiz. %	314.92%	276.65%	170.68%	162.92%	156.59%	133.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.70	4.76	4.78	4.53	4.40	4.36	2.68	-
P/RPS	5.64	4.94	8.14	5.14	4.11	3.69	2.43	15.05%
YoY %	14.17%	-39.31%	58.37%	25.06%	11.38%	51.85%	-	-
Horiz. %	232.10%	203.29%	334.98%	211.52%	169.14%	151.85%	100.00%	-
P/EPS	65.54	47.18	83.69	94.96	81.24	54.21	33.42	11.87%
YoY %	38.91%	-43.63%	-11.87%	16.89%	49.86%	62.21%	-	-
Horiz. %	196.11%	141.17%	250.42%	284.14%	243.09%	162.21%	100.00%	-
EY	1.53	2.12	1.19	1.05	1.23	1.84	2.99	-10.56%
YoY %	-27.83%	78.15%	13.33%	-14.63%	-33.15%	-38.46%	-	-
Horiz. %	51.17%	70.90%	39.80%	35.12%	41.14%	61.54%	100.00%	-
DY	0.74	0.68	0.37	0.44	0.57	0.69	1.12	-6.67%
YoY %	8.82%	83.78%	-15.91%	-22.81%	-17.39%	-38.39%	-	-
Horiz. %	66.07%	60.71%	33.04%	39.29%	50.89%	61.61%	100.00%	-
P/NAPS	5.87	6.80	10.86	5.39	5.43	6.06	4.79	3.44%
YoY %	-13.68%	-37.38%	101.48%	-0.74%	-10.40%	26.51%	-	-
Horiz. %	122.55%	141.96%	226.72%	112.53%	113.36%	126.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/08/22	24/08/21	18/08/20	20/08/19	15/08/18	16/08/17	-
Price	4.90	4.89	5.00	4.98	4.81	4.79	3.29	-
P/RPS	5.88	5.08	8.52	5.65	4.50	4.06	2.98	11.98%
YoY %	15.75%	-40.38%	50.80%	25.56%	10.84%	36.24%	-	-
Horiz. %	197.32%	170.47%	285.91%	189.60%	151.01%	136.24%	100.00%	-
P/EPS	68.33	48.47	87.54	104.40	88.81	59.56	41.02	8.87%
YoY %	40.97%	-44.63%	-16.15%	17.55%	49.11%	45.20%	-	-
Horiz. %	166.58%	118.16%	213.41%	254.51%	216.50%	145.20%	100.00%	-
EY	1.46	2.06	1.14	0.96	1.13	1.68	2.44	-8.19%
YoY %	-29.13%	80.70%	18.75%	-15.04%	-32.74%	-31.15%	-	-
Horiz. %	59.84%	84.43%	46.72%	39.34%	46.31%	68.85%	100.00%	-
DY	0.71	0.66	0.35	0.40	0.52	0.63	0.91	-4.05%
YoY %	7.58%	88.57%	-12.50%	-23.08%	-17.46%	-30.77%	-	-
Horiz. %	78.02%	72.53%	38.46%	43.96%	57.14%	69.23%	100.00%	-
P/NAPS	6.13	6.99	11.36	5.93	5.94	6.65	5.88	0.69%
YoY %	-12.30%	-38.47%	91.57%	-0.17%	-10.68%	13.10%	-	-
Horiz. %	104.25%	118.88%	193.20%	100.85%	101.02%	113.10%	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