[PMETAL] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 22.56%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 14,348,001 14,842,950 12,813,377 7,811,134 8,217,497 9,229,689 8,477,251 9.15%
PBT 1,780,279 1,755,028 1,769,162 794,783 620,742 820,080 830,440 13.53%
Tax -122,535 -161,080 -153,144 -85,422 -55,058 -84,189 -67,630 10.40%
NP 1,657,744 1,593,948 1,616,018 709,361 565,684 735,891 762,810 13.79%
-
NP to SH 1,340,408 1,279,159 1,245,746 560,355 458,484 594,610 605,217 14.15%
-
Tax Rate 6.88% 9.18% 8.66% 10.75% 8.87% 10.27% 8.14% -
Total Cost 12,690,257 13,249,002 11,197,359 7,101,773 7,651,813 8,493,798 7,714,441 8.64%
-
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 576,021 575,832 363,429 191,810 191,617 245,008 226,495 16.81%
Div Payout % 42.97% 45.02% 29.17% 34.23% 41.79% 41.20% 37.42% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 6,921,278 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 14.62%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 4,020,568 3,867,037 13.42%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.55% 10.74% 12.61% 9.08% 6.88% 7.97% 9.00% -
ROE 19.37% 18.80% 38.56% 15.42% 14.02% 17.58% 19.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 174.13 181.09 158.66 96.72 203.50 231.93 219.61 -3.79%
EPS 16.27 15.61 15.42 6.94 11.35 14.94 15.68 0.61%
DPS 7.00 7.00 4.50 2.37 4.75 6.16 5.87 2.97%
NAPS 0.84 0.83 0.40 0.45 0.81 0.85 0.79 1.02%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 174.13 180.14 155.51 94.80 99.73 112.02 102.88 9.15%
EPS 16.27 15.52 15.12 6.80 5.56 7.22 7.35 14.14%
DPS 7.00 6.99 4.41 2.33 2.33 2.97 2.75 16.83%
NAPS 0.84 0.8257 0.3921 0.4411 0.397 0.4105 0.3701 14.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.65 4.87 6.20 9.90 3.29 4.51 4.32 -
P/RPS 2.67 2.69 3.91 10.24 1.62 1.94 1.97 5.19%
P/EPS 28.58 31.21 40.19 142.69 28.98 30.18 27.55 0.61%
EY 3.50 3.20 2.49 0.70 3.45 3.31 3.63 -0.60%
DY 1.51 1.44 0.73 0.24 1.44 1.37 1.36 1.75%
P/NAPS 5.54 5.87 15.50 22.00 4.06 5.31 5.47 0.21%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 30/05/22 27/05/21 04/06/20 27/05/19 17/05/18 -
Price 5.59 4.73 5.50 5.20 4.30 4.24 4.96 -
P/RPS 3.21 2.61 3.47 5.38 2.11 1.83 2.26 6.01%
P/EPS 34.36 30.31 35.66 74.95 37.87 28.38 31.64 1.38%
EY 2.91 3.30 2.80 1.33 2.64 3.52 3.16 -1.36%
DY 1.25 1.48 0.82 0.46 1.10 1.45 1.18 0.96%
P/NAPS 6.65 5.70 13.75 11.56 5.31 4.99 6.28 0.95%

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