[PMETAL] YoY 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- -12.19%

YoY- -12.46%

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
Quarter Result
Revenue	3,758,200	4,007,718	2,639,871	1,730,551	2,133,602	2,438,840	2,079,030	10.36%
YoY %	-6.23%	51.81%	52.55%	-18.89%	-12.52%	17.31%	-	-
Horiz. %	180.77%	192.77%	126.98%	83.24%	102.62%	117.31%	100.00%	-
PBT	412,265	566,199	376,811	124,916	123,468	221,423	209,371	11.94%
YoY %	-27.19%	50.26%	201.65%	1.17%	-44.24%	5.76%	-	-
Horiz. %	196.91%	270.43%	179.97%	59.66%	58.97%	105.76%	100.00%	-
Tax	-30,778	-62,205	-39,704	-8,638	-4,378	-22,358	-18,587	8.76%
YoY %	50.52%	-56.67%	-359.64%	-97.30%	80.42%	-20.29%	-	-
Horiz. %	165.59%	334.67%	213.61%	46.47%	23.55%	120.29%	100.00%	-
NP	381,487	503,994	337,107	116,278	119,090	199,065	190,784	12.23%
YoY %	-24.31%	49.51%	189.91%	-2.36%	-40.18%	4.34%	-	-
Horiz. %	199.96%	264.17%	176.70%	60.95%	62.42%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,789	409,174	255,581	90,065	102,887	160,603	150,168	12.57%
YoY %	-25.27%	60.10%	183.77%	-12.46%	-35.94%	6.95%	-	-
Horiz. %	203.63%	272.48%	170.20%	59.98%	68.51%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.47%	10.99%	10.54%	6.92%	3.55%	10.10%	8.88%	-
YoY %	-32.03%	4.27%	52.31%	94.93%	-64.85%	13.74%	-	-
Horiz. %	84.12%	123.76%	118.69%	77.93%	39.98%	113.74%	100.00%	-
Total Cost	3,376,713	3,503,724	2,302,764	1,614,273	2,014,512	2,239,775	1,888,246	10.16%
YoY %	-3.63%	52.15%	42.65%	-19.87%	-10.06%	18.62%	-	-
Horiz. %	178.83%	185.55%	121.95%	85.49%	106.69%	118.62%	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	2,091,892	20.96%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.13%	-	-
Horiz. %	313.46%	275.36%	169.87%	162.15%	155.84%	133.13%	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	143,441	144,004	80,762	40,381	50,309	58,020	56,032	16.95%
YoY %	-0.39%	78.31%	100.00%	-19.73%	-13.29%	3.55%	-	-
Horiz. %	256.00%	257.00%	144.14%	72.07%	89.79%	103.55%	100.00%	-
Div Payout %	46.91%	35.19%	31.60%	44.84%	48.90%	36.13%	37.31%	-
YoY %	33.30%	11.36%	-29.53%	-8.30%	35.34%	-3.16%	-	-
Horiz. %	125.73%	94.32%	84.70%	120.18%	131.06%	96.84%	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	2,091,892	20.96%
YoY %	13.84%	62.10%	4.76%	4.05%	17.06%	33.13%	-	-
Horiz. %	313.46%	275.36%	169.87%	162.15%	155.84%	133.13%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	3,735,522	14.08%
YoY %	0.00%	2.02%	100.00%	0.14%	4.23%	3.57%	-	-
Horiz. %	220.57%	220.57%	216.20%	108.10%	107.95%	103.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.15%	12.58%	12.77%	6.72%	5.58%	8.16%	9.18%	-
YoY %	-19.32%	-1.49%	90.03%	20.43%	-31.62%	-11.11%	-	-
Horiz. %	110.57%	137.04%	139.11%	73.20%	60.78%	88.89%	100.00%	-
ROE	4.66%	7.10%	7.19%	2.66%	3.16%	5.77%	7.18%	-
YoY %	-34.37%	-1.25%	170.30%	-15.82%	-45.23%	-19.64%	-	-
Horiz. %	64.90%	98.89%	100.14%	37.05%	44.01%	80.36%	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	45.85	48.70	32.69	42.86	53.01	63.05	55.66	-3.17%
YoY %	-5.85%	48.98%	-23.73%	-19.15%	-15.92%	13.28%	-	-
Horiz. %	82.38%	87.50%	58.73%	77.00%	95.24%	113.28%	100.00%	-
EPS	3.73	4.97	3.16	2.23	2.56	4.15	4.02	-1.23%
YoY %	-24.95%	57.28%	41.70%	-12.89%	-38.31%	3.23%	-	-
Horiz. %	92.79%	123.63%	78.61%	55.47%	63.68%	103.23%	100.00%	-
DPS	1.75	1.75	1.00	1.00	1.25	1.50	1.50	2.60%
YoY %	0.00%	75.00%	0.00%	-20.00%	-16.67%	0.00%	-	-
Horiz. %	116.67%	116.67%	66.67%	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	45.61	48.64	32.04	21.00	25.89	29.60	25.23	10.36%
YoY %	-6.23%	51.81%	52.57%	-18.89%	-12.53%	17.32%	-	-
Horiz. %	180.78%	192.79%	126.99%	83.23%	102.62%	117.32%	100.00%	-
EPS	3.71	4.97	3.10	1.09	1.25	1.95	1.82	12.59%
YoY %	-25.35%	60.32%	184.40%	-12.80%	-35.90%	7.14%	-	-
Horiz. %	203.85%	273.08%	170.33%	59.89%	68.68%	107.14%	100.00%	-
DPS	1.74	1.75	0.98	0.49	0.61	0.70	0.68	16.94%
YoY %	-0.57%	78.57%	100.00%	-19.67%	-12.86%	2.94%	-	-
Horiz. %	255.88%	257.35%	144.12%	72.06%	89.71%	102.94%	100.00%	-
NAPS	0.7958	0.6991	0.4313	0.4117	0.3957	0.338	0.2539	20.96%
YoY %	13.83%	62.09%	4.76%	4.04%	17.07%	33.12%	-	-
Horiz. %	313.43%	275.34%	169.87%	162.15%	155.85%	133.12%	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	10.25	9.77	14.62	10.57	8.30	6.92	4.82	13.39%
YoY %	4.91%	-33.17%	38.32%	27.35%	19.94%	43.57%	-	-
Horiz. %	212.66%	202.70%	303.32%	219.29%	172.20%	143.57%	100.00%	-
P/EPS	125.98	95.73	151.05	203.10	172.12	105.01	66.67	11.18%
YoY %	31.60%	-36.62%	-25.63%	18.00%	63.91%	57.51%	-	-
Horiz. %	188.96%	143.59%	226.56%	304.63%	258.17%	157.51%	100.00%	-
EY	0.79	1.04	0.66	0.49	0.58	0.95	1.50	-10.13%
YoY %	-24.04%	57.58%	34.69%	-15.52%	-38.95%	-36.67%	-	-
Horiz. %	52.67%	69.33%	44.00%	32.67%	38.67%	63.33%	100.00%	-
DY	0.37	0.37	0.21	0.22	0.28	0.34	0.56	-6.67%
YoY %	0.00%	76.19%	-4.55%	-21.43%	-17.65%	-39.29%	-	-
Horiz. %	66.07%	66.07%	37.50%	39.29%	50.00%	60.71%	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	10.69	10.04	15.30	11.62	9.07	7.60	5.91	10.37%
YoY %	6.47%	-34.38%	31.67%	28.11%	19.34%	28.60%	-	-
Horiz. %	180.88%	169.88%	258.88%	196.62%	153.47%	128.60%	100.00%	-
P/EPS	131.34	98.34	158.00	223.28	188.16	115.37	81.84	8.19%
YoY %	33.56%	-37.76%	-29.24%	18.66%	63.09%	40.97%	-	-
Horiz. %	160.48%	120.16%	193.06%	272.83%	229.91%	140.97%	100.00%	-
EY	0.76	1.02	0.63	0.45	0.53	0.87	1.22	-7.58%
YoY %	-25.49%	61.90%	40.00%	-15.09%	-39.08%	-28.69%	-	-
Horiz. %	62.30%	83.61%	51.64%	36.89%	43.44%	71.31%	100.00%	-
DY	0.36	0.36	0.20	0.20	0.26	0.31	0.46	-4.00%
YoY %	0.00%	80.00%	0.00%	-23.08%	-16.13%	-32.61%	-	-
Horiz. %	78.26%	78.26%	43.48%	43.48%	56.52%	67.39%	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