[PMETAL] YoY TTM Result on 30-Sep-2022 [#3]

Stock

[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD

Announcement Date

29-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 2.32%

YoY- 61.38%

Quarter Report

PMAH - Q3 2022 results.pdf

Latest QR

Upcoming QR

PMETAL's Result

PMETAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	14,188,856	15,139,583	9,745,221	7,556,132	8,670,961	9,082,316	8,228,972	9.50%
YoY %	-6.28%	55.35%	28.97%	-12.86%	-4.53%	10.37%	-	-
Horiz. %	172.43%	183.98%	118.43%	91.82%	105.37%	110.37%	100.00%	-
PBT	1,554,938	2,014,052	1,267,762	626,164	649,910	873,516	819,303	11.26%
YoY %	-22.80%	58.87%	102.46%	-3.65%	-25.60%	6.62%	-	-
Horiz. %	189.79%	245.83%	154.74%	76.43%	79.32%	106.62%	100.00%	-
Tax	-94,756	-210,182	-120,015	-59,338	-52,539	-84,974	-78,572	3.16%
YoY %	54.92%	-75.13%	-102.26%	-12.94%	38.17%	-8.15%	-	-
Horiz. %	120.60%	267.50%	152.75%	75.52%	66.87%	108.15%	100.00%	-
NP	1,460,182	1,803,870	1,147,747	566,826	597,371	788,542	740,731	11.97%
YoY %	-19.05%	57.17%	102.49%	-5.11%	-24.24%	6.45%	-	-
Horiz. %	197.13%	243.53%	154.95%	76.52%	80.65%	106.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,166,086	1,431,810	887,229	446,131	495,907	623,762	584,379	12.19%
YoY %	-18.56%	61.38%	98.87%	-10.04%	-20.50%	6.74%	-	-
Horiz. %	199.54%	245.01%	151.82%	76.34%	84.86%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.09%	10.44%	9.47%	9.48%	8.08%	9.73%	9.59%	-
YoY %	-41.67%	10.24%	-0.11%	17.33%	-16.96%	1.46%	-	-
Horiz. %	63.50%	108.86%	98.75%	98.85%	84.25%	101.46%	100.00%	-
Total Cost	12,728,674	13,335,713	8,597,474	6,989,306	8,073,590	8,293,774	7,488,241	9.24%
YoY %	-4.55%	55.11%	23.01%	-13.43%	-2.65%	10.76%	-	-
Horiz. %	169.98%	178.09%	114.81%	93.34%	107.82%	110.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	24.95%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	66.95%	-	-
Horiz. %	380.80%	333.79%	193.54%	214.27%	181.92%	166.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	575,269	490,103	272,572	171,619	209,721	250,573	208,132	18.45%
YoY %	17.38%	79.81%	58.82%	-18.17%	-16.30%	20.39%	-	-
Horiz. %	276.40%	235.48%	130.96%	82.46%	100.76%	120.39%	100.00%	-
Div Payout %	49.33%	34.23%	30.72%	38.47%	42.29%	40.17%	35.62%	-
YoY %	44.11%	11.43%	-20.15%	-9.03%	5.28%	12.77%	-	-
Horiz. %	138.49%	96.10%	86.24%	108.00%	118.73%	112.77%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	6,674,090	5,850,128	3,392,011	3,755,441	3,188,462	2,925,984	1,752,657	24.95%
YoY %	14.08%	72.47%	-9.68%	17.78%	8.97%	66.95%	-	-
Horiz. %	380.80%	333.79%	193.54%	214.27%	181.92%	166.95%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,038,109	3,942,959	3,729,058	14.11%
YoY %	0.00%	2.02%	100.00%	0.00%	2.41%	5.74%	-	-
Horiz. %	220.96%	220.96%	216.58%	108.29%	108.29%	105.74%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	10.29%	11.91%	11.78%	7.50%	6.89%	8.68%	9.00%	-
YoY %	-13.60%	1.10%	57.07%	8.85%	-20.62%	-3.56%	-	-
Horiz. %	114.33%	132.33%	130.89%	83.33%	76.56%	96.44%	100.00%	-
ROE	17.47%	24.47%	26.16%	11.88%	15.55%	21.32%	33.34%	-
YoY %	-28.61%	-6.46%	120.20%	-23.60%	-27.06%	-36.05%	-	-
Horiz. %	52.40%	73.40%	78.46%	35.63%	46.64%	63.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	172.20	183.74	120.67	187.12	214.84	232.80	220.67	-4.04%
YoY %	-6.28%	52.27%	-35.51%	-12.90%	-7.71%	5.50%	-	-
Horiz. %	78.04%	83.26%	54.68%	84.80%	97.36%	105.50%	100.00%	-
EPS	14.15	17.38	10.99	11.05	12.29	15.99	15.67	-1.68%
YoY %	-18.58%	58.14%	-0.54%	-10.09%	-23.14%	2.04%	-	-
Horiz. %	90.30%	110.91%	70.13%	70.52%	78.43%	102.04%	100.00%	-
DPS	7.00	6.00	3.38	4.25	5.20	6.42	5.58	3.84%
YoY %	16.67%	77.51%	-20.47%	-18.27%	-19.00%	15.05%	-	-
Horiz. %	125.45%	107.53%	60.57%	76.16%	93.19%	115.05%	100.00%	-
NAPS	0.81	0.71	0.42	0.93	0.79	0.75	0.47	9.49%
YoY %	14.08%	69.05%	-54.84%	17.72%	5.33%	59.57%	-	-
Horiz. %	172.34%	151.06%	89.36%	197.87%	168.09%	159.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	172.20	183.74	118.27	91.70	105.23	110.23	99.87	9.50%
YoY %	-6.28%	55.36%	28.97%	-12.86%	-4.54%	10.37%	-	-
Horiz. %	172.42%	183.98%	118.42%	91.82%	105.37%	110.37%	100.00%	-
EPS	14.15	17.38	10.77	5.41	6.02	7.57	7.09	12.20%
YoY %	-18.58%	61.37%	99.08%	-10.13%	-20.48%	6.77%	-	-
Horiz. %	199.58%	245.13%	151.90%	76.30%	84.91%	106.77%	100.00%	-
DPS	7.00	6.00	3.31	2.08	2.55	3.04	2.53	18.47%
YoY %	16.67%	81.27%	59.13%	-18.43%	-16.12%	20.16%	-	-
Horiz. %	276.68%	237.15%	130.83%	82.21%	100.79%	120.16%	100.00%	-
NAPS	0.81	0.71	0.4117	0.4558	0.387	0.3551	0.2127	24.95%
YoY %	14.08%	72.46%	-9.68%	17.78%	8.98%	66.95%	-	-
Horiz. %	380.82%	333.80%	193.56%	214.29%	181.95%	166.95%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	4.71	4.04	5.74	5.14	4.76	4.86	3.77	-
P/RPS	2.74	2.20	4.76	2.75	2.22	2.09	1.71	8.17%
YoY %	24.55%	-53.78%	73.09%	23.87%	6.22%	22.22%	-	-
Horiz. %	160.23%	128.65%	278.36%	160.82%	129.82%	122.22%	100.00%	-
P/EPS	33.28	23.25	52.25	46.52	38.74	30.40	24.06	5.55%
YoY %	43.14%	-55.50%	12.32%	20.08%	27.43%	26.35%	-	-
Horiz. %	138.32%	96.63%	217.17%	193.35%	161.01%	126.35%	100.00%	-
EY	3.00	4.30	1.91	2.15	2.58	3.29	4.16	-5.30%
YoY %	-30.23%	125.13%	-11.16%	-16.67%	-21.58%	-20.91%	-	-
Horiz. %	72.12%	103.37%	45.91%	51.68%	62.02%	79.09%	100.00%	-
DY	1.49	1.49	0.59	0.83	1.09	1.32	1.48	0.11%
YoY %	0.00%	152.54%	-28.92%	-23.85%	-17.42%	-10.81%	-	-
Horiz. %	100.68%	100.68%	39.86%	56.08%	73.65%	89.19%	100.00%	-
P/NAPS	5.81	5.69	13.67	5.53	6.03	6.48	8.02	-5.22%
YoY %	2.11%	-58.38%	147.20%	-8.29%	-6.94%	-19.20%	-	-
Horiz. %	72.44%	70.95%	170.45%	68.95%	75.19%	80.80%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	29/11/22	26/11/21	26/11/20	28/11/19	22/11/18	21/11/17	-
Price	4.85	4.80	5.57	6.70	4.77	4.90	4.75	-
P/RPS	2.82	2.61	4.62	3.58	2.22	2.10	2.15	4.62%
YoY %	8.05%	-43.51%	29.05%	61.26%	5.71%	-2.33%	-	-
Horiz. %	131.16%	121.40%	214.88%	166.51%	103.26%	97.67%	100.00%	-
P/EPS	34.27	27.62	50.70	60.64	38.82	30.65	30.31	2.06%
YoY %	24.08%	-45.52%	-16.39%	56.21%	26.66%	1.12%	-	-
Horiz. %	113.06%	91.13%	167.27%	200.07%	128.08%	101.12%	100.00%	-
EY	2.92	3.62	1.97	1.65	2.58	3.26	3.30	-2.01%
YoY %	-19.34%	83.76%	19.39%	-36.05%	-20.86%	-1.21%	-	-
Horiz. %	88.48%	109.70%	59.70%	50.00%	78.18%	98.79%	100.00%	-
DY	1.44	1.25	0.61	0.63	1.09	1.31	1.18	3.37%
YoY %	15.20%	104.92%	-3.17%	-42.20%	-16.79%	11.02%	-	-
Horiz. %	122.03%	105.93%	51.69%	53.39%	92.37%	111.02%	100.00%	-
P/NAPS	5.99	6.76	13.26	7.20	6.04	6.53	10.11	-8.35%
YoY %	-11.39%	-49.02%	84.17%	19.21%	-7.50%	-35.41%	-	-
Horiz. %	59.25%	66.86%	131.16%	71.22%	59.74%	64.59%	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