[PMETAL] YoY TTM 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- -2.8%

YoY- -16.99%

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
TTM Result
Revenue	14,593,432	14,181,224	8,720,454	7,814,446	8,924,451	8,837,061	7,836,911	10.91%
YoY %	2.91%	62.62%	11.59%	-12.44%	0.99%	12.76%	-	-
Horiz. %	186.21%	180.95%	111.27%	99.71%	113.88%	112.76%	100.00%	-
PBT	1,601,094	1,958,550	1,046,678	622,190	722,125	842,492	761,710	13.17%
YoY %	-18.25%	87.12%	68.22%	-13.84%	-14.29%	10.61%	-	-
Horiz. %	210.20%	257.13%	137.41%	81.68%	94.80%	110.61%	100.00%	-
Tax	-129,653	-175,645	-116,488	-59,318	-66,209	-71,401	-70,925	10.57%
YoY %	26.18%	-50.78%	-96.38%	10.41%	7.27%	-0.67%	-	-
Horiz. %	182.80%	247.65%	164.24%	83.63%	93.35%	100.67%	100.00%	-
NP	1,471,441	1,782,905	930,190	562,872	655,916	771,091	690,785	13.42%
YoY %	-17.47%	91.67%	65.26%	-14.19%	-14.94%	11.63%	-	-
Horiz. %	213.01%	258.10%	134.66%	81.48%	94.95%	111.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,175,774	1,399,339	725,871	445,662	536,894	615,652	553,038	13.38%
YoY %	-15.98%	92.78%	62.87%	-16.99%	-12.79%	11.32%	-	-
Horiz. %	212.60%	253.03%	131.25%	80.58%	97.08%	111.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.10%	8.97%	11.13%	9.53%	9.17%	8.47%	9.31%	-
YoY %	-9.70%	-19.41%	16.79%	3.93%	8.26%	-9.02%	-	-
Horiz. %	87.00%	96.35%	119.55%	102.36%	98.50%	90.98%	100.00%	-
Total Cost	13,121,991	12,398,319	7,790,264	7,251,574	8,268,535	8,065,970	7,146,126	10.65%
YoY %	5.84%	59.15%	7.43%	-12.30%	2.51%	12.87%	-	-
Horiz. %	183.62%	173.50%	109.01%	101.48%	115.71%	112.87%	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	575,269	426,672	232,191	181,688	237,297	228,483	165,257	23.09%
YoY %	34.83%	83.76%	27.80%	-23.43%	3.86%	38.26%	-	-
Horiz. %	348.11%	258.19%	140.50%	109.94%	143.59%	138.26%	100.00%	-
Div Payout %	48.93%	30.49%	31.99%	40.77%	44.20%	37.11%	29.88%	-
YoY %	60.48%	-4.69%	-21.54%	-7.76%	19.11%	24.20%	-	-
Horiz. %	163.76%	102.04%	107.06%	136.45%	147.93%	124.20%	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	10.08%	12.57%	10.67%	7.20%	7.35%	8.73%	8.81%	-
YoY %	-19.81%	17.81%	48.19%	-2.04%	-15.81%	-0.91%	-	-
Horiz. %	114.42%	142.68%	121.11%	81.73%	83.43%	99.09%	100.00%	-
ROE	17.93%	24.29%	20.43%	13.14%	16.47%	22.11%	26.44%	-
YoY %	-26.18%	18.89%	55.48%	-20.22%	-25.51%	-16.38%	-	-
Horiz. %	67.81%	91.87%	77.27%	49.70%	62.29%	83.62%	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	178.04	172.34	107.98	193.52	221.74	228.46	209.79	-2.69%
YoY %	3.31%	59.60%	-44.20%	-12.73%	-2.94%	8.90%	-	-
Horiz. %	84.87%	82.15%	51.47%	92.24%	105.70%	108.90%	100.00%	-
EPS	14.34	17.01	8.99	11.04	13.34	15.92	14.80	-0.52%
YoY %	-15.70%	89.21%	-18.57%	-17.24%	-16.21%	7.57%	-	-
Horiz. %	96.89%	114.93%	60.74%	74.59%	90.14%	107.57%	100.00%	-
DPS	7.00	5.25	2.88	4.50	5.90	5.91	4.42	7.96%
YoY %	33.33%	82.29%	-36.00%	-23.73%	-0.17%	33.71%	-	-
Horiz. %	158.37%	118.78%	65.16%	101.81%	133.48%	133.71%	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	177.11	172.11	105.84	94.84	108.31	107.25	95.11	10.91%
YoY %	2.91%	62.61%	11.60%	-12.44%	0.99%	12.76%	-	-
Horiz. %	186.22%	180.96%	111.28%	99.72%	113.88%	112.76%	100.00%	-
EPS	14.27	16.98	8.81	5.41	6.52	7.47	6.71	13.39%
YoY %	-15.96%	92.74%	62.85%	-17.02%	-12.72%	11.33%	-	-
Horiz. %	212.67%	253.06%	131.30%	80.63%	97.17%	111.33%	100.00%	-
DPS	6.98	5.18	2.82	2.21	2.88	2.77	2.01	23.04%
YoY %	34.75%	83.69%	27.60%	-23.26%	3.97%	37.81%	-	-
Horiz. %	347.26%	257.71%	140.30%	109.95%	143.28%	137.81%	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	2.64	2.76	4.43	2.34	1.98	1.91	1.28	12.81%
YoY %	-4.35%	-37.70%	89.32%	18.18%	3.66%	49.22%	-	-
Horiz. %	206.25%	215.62%	346.09%	182.81%	154.69%	149.22%	100.00%	-
P/EPS	32.76	27.99	53.18	41.05	32.98	27.39	18.10	10.38%
YoY %	17.04%	-47.37%	29.55%	24.47%	20.41%	51.33%	-	-
Horiz. %	180.99%	154.64%	293.81%	226.80%	182.21%	151.33%	100.00%	-
EY	3.05	3.57	1.88	2.44	3.03	3.65	5.52	-9.41%
YoY %	-14.57%	89.89%	-22.95%	-19.47%	-16.99%	-33.88%	-	-
Horiz. %	55.25%	64.67%	34.06%	44.20%	54.89%	66.12%	100.00%	-
DY	1.49	1.10	0.60	0.99	1.34	1.35	1.65	-1.68%
YoY %	35.45%	83.33%	-39.39%	-26.12%	-0.74%	-18.18%	-	-
Horiz. %	90.30%	66.67%	36.36%	60.00%	81.21%	81.82%	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	2.75	2.84	4.63	2.57	2.17	2.10	1.57	9.78%
YoY %	-3.17%	-38.66%	80.16%	18.43%	3.33%	33.76%	-	-
Horiz. %	175.16%	180.89%	294.90%	163.69%	138.22%	133.76%	100.00%	-
P/EPS	34.16	28.76	55.63	45.12	36.06	30.09	22.22	7.42%
YoY %	18.78%	-48.30%	23.29%	25.12%	19.84%	35.42%	-	-
Horiz. %	153.74%	129.43%	250.36%	203.06%	162.29%	135.42%	100.00%	-
EY	2.93	3.48	1.80	2.22	2.77	3.32	4.50	-6.89%
YoY %	-15.80%	93.33%	-18.92%	-19.86%	-16.57%	-26.22%	-	-
Horiz. %	65.11%	77.33%	40.00%	49.33%	61.56%	73.78%	100.00%	-
DY	1.43	1.07	0.58	0.90	1.23	1.23	1.34	1.08%
YoY %	33.64%	84.48%	-35.56%	-26.83%	0.00%	-8.21%	-	-
Horiz. %	106.72%	79.85%	43.28%	67.16%	91.79%	91.79%	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