[PMETAL] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.75%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,365,858 2,116,851 2,133,502 2,245,729 2,144,173 1,999,755 1,387,235 15.90%
PBT 389,650 208,719 184,716 201,930 200,697 200,469 77,899 30.74%
Tax -24,097 -27,878 -18,071 -16,684 -12,023 -26,472 -33,357 -5.27%
NP 365,553 180,841 166,645 185,246 188,674 173,997 44,542 41.97%
-
NP to SH 285,815 142,597 131,526 156,407 150,189 131,779 38,798 39.44%
-
Tax Rate 6.18% 13.36% 9.78% 8.26% 5.99% 13.21% 42.82% -
Total Cost 3,000,305 1,936,010 1,966,857 2,060,483 1,955,499 1,825,758 1,342,693 14.32%
-
Net Worth 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 1,647,237 1,946,387 12.15%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 80,762 50,476 50,476 59,217 56,624 40,505 19,463 26.73%
Div Payout % 28.26% 35.40% 38.38% 37.86% 37.70% 30.74% 50.17% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,876,585 4,078,490 3,553,536 3,237,204 2,227,223 1,647,237 1,946,387 12.15%
NOSH 8,076,219 4,038,109 4,038,109 3,950,700 3,832,781 2,700,389 1,297,591 35.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.86% 8.54% 7.81% 8.25% 8.80% 8.70% 3.21% -
ROE 7.37% 3.50% 3.70% 4.83% 6.74% 8.00% 1.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.68 52.42 52.83 56.89 56.80 74.05 106.91 -14.51%
EPS 3.54 3.53 3.26 3.96 3.98 4.88 2.99 2.85%
DPS 1.00 1.25 1.25 1.50 1.50 1.50 1.50 -6.52%
NAPS 0.48 1.01 0.88 0.82 0.59 0.61 1.50 -17.28%
Adjusted Per Share Value based on latest NOSH - 3,950,700
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 40.85 25.69 25.89 27.26 26.02 24.27 16.84 15.89%
EPS 3.47 1.73 1.60 1.90 1.82 1.60 0.47 39.49%
DPS 0.98 0.61 0.61 0.72 0.69 0.49 0.24 26.39%
NAPS 0.4705 0.495 0.4313 0.3929 0.2703 0.1999 0.2362 12.15%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.78 8.39 4.65 4.83 5.39 1.59 2.09 -
P/RPS 13.87 16.00 8.80 8.49 9.49 2.15 1.95 38.63%
P/EPS 163.32 237.59 142.76 121.91 135.48 32.58 69.90 15.17%
EY 0.61 0.42 0.70 0.82 0.74 3.07 1.43 -13.22%
DY 0.17 0.15 0.27 0.31 0.28 0.94 0.72 -21.36%
P/NAPS 12.04 8.31 5.28 5.89 9.14 2.61 1.39 43.26%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 24/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 6.75 8.95 4.88 4.15 5.78 2.35 2.15 -
P/RPS 16.20 17.07 9.24 7.30 10.18 3.17 2.01 41.55%
P/EPS 190.73 253.45 149.83 104.75 145.28 48.16 71.91 17.63%
EY 0.52 0.39 0.67 0.95 0.69 2.08 1.39 -15.10%
DY 0.15 0.14 0.26 0.36 0.26 0.64 0.70 -22.62%
P/NAPS 14.06 8.86 5.55 5.06 9.80 3.85 1.43 46.31%

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