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

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	8,566,976	8,609,710	8,685,012	9,158,525	9,250,857	9,128,552	8,501,744	0.51%
YoY %	-0.50%	-0.87%	-5.17%	-1.00%	1.34%	7.37%	-	-
Horiz. %	100.77%	101.27%	102.16%	107.73%	108.81%	107.37%	100.00%	-
PBT	597,306	558,076	622,280	874,749	897,092	863,324	840,956	-20.37%
YoY %	7.03%	-10.32%	-28.86%	-2.49%	3.91%	2.66%	-	-
Horiz. %	71.03%	66.36%	74.00%	104.02%	106.68%	102.66%	100.00%	-
Tax	-47,806	-33,214	-48,916	-89,635	-97,268	-80,066	-70,700	-22.94%
YoY %	-43.93%	32.10%	45.43%	7.85%	-21.48%	-13.25%	-	-
Horiz. %	67.62%	46.98%	69.19%	126.78%	137.58%	113.25%	100.00%	-
NP	549,500	524,862	573,364	785,114	799,824	783,258	770,256	-20.14%
YoY %	4.69%	-8.46%	-26.97%	-1.84%	2.12%	1.69%	-	-
Horiz. %	71.34%	68.14%	74.44%	101.93%	103.84%	101.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	452,666	435,988	460,428	629,980	631,430	622,160	601,908	-17.28%
YoY %	3.83%	-5.31%	-26.91%	-0.23%	1.49%	3.36%	-	-
Horiz. %	75.21%	72.43%	76.49%	104.66%	104.90%	103.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.00%	5.95%	7.86%	10.25%	10.84%	9.27%	8.41%	-
YoY %	34.45%	-24.30%	-23.32%	-5.44%	16.94%	10.23%	-	-
Horiz. %	95.12%	70.75%	93.46%	121.88%	128.89%	110.23%	100.00%	-
Total Cost	8,017,476	8,084,848	8,111,648	8,373,411	8,451,033	8,345,294	7,731,488	2.44%
YoY %	-0.83%	-0.33%	-3.13%	-0.92%	1.27%	7.94%	-	-
Horiz. %	103.70%	104.57%	104.92%	108.30%	109.31%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	3,049,504	3.01%
YoY %	-2.20%	-3.62%	4.49%	10.64%	5.06%	-8.67%	-	-
Horiz. %	104.56%	106.90%	110.92%	106.16%	95.95%	91.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	201,801	201,238	198,978	256,607	260,087	232,083	231,607	-8.76%
YoY %	0.28%	1.14%	-22.46%	-1.34%	12.07%	0.21%	-	-
Horiz. %	87.13%	86.89%	85.91%	110.79%	112.30%	100.21%	100.00%	-
Div Payout %	44.58%	46.16%	43.22%	40.73%	41.19%	37.30%	38.48%	-
YoY %	-3.42%	6.80%	6.11%	-1.12%	10.43%	-3.07%	-	-
Horiz. %	115.85%	119.96%	112.32%	105.85%	107.04%	96.93%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	3,188,462	3,260,068	3,382,629	3,237,204	2,925,984	2,785,004	3,049,504	3.01%
YoY %	-2.20%	-3.62%	4.49%	10.64%	5.06%	-8.67%	-	-
Horiz. %	104.56%	106.90%	110.92%	106.16%	95.95%	91.33%	100.00%	-
NOSH	4,038,109	4,032,431	4,020,568	3,950,700	3,942,959	3,868,746	3,867,037	2.92%
YoY %	0.14%	0.30%	1.77%	0.20%	1.92%	0.04%	-	-
Horiz. %	104.42%	104.28%	103.97%	102.16%	101.96%	100.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	6.41%	6.10%	6.60%	8.57%	8.65%	8.58%	9.06%	-
YoY %	5.08%	-7.58%	-22.99%	-0.92%	0.82%	-5.30%	-	-
Horiz. %	70.75%	67.33%	72.85%	94.59%	95.47%	94.70%	100.00%	-
ROE	14.20%	13.37%	13.61%	19.46%	21.58%	22.34%	19.74%	-
YoY %	6.21%	-1.76%	-30.06%	-9.82%	-3.40%	13.17%	-	-
Horiz. %	71.94%	67.73%	68.95%	98.58%	109.32%	113.17%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	212.26	213.92	218.24	231.99	237.12	236.00	220.24	-2.42%
YoY %	-0.78%	-1.98%	-5.93%	-2.16%	0.47%	7.16%	-	-
Horiz. %	96.38%	97.13%	99.09%	105.34%	107.66%	107.16%	100.00%	-
EPS	11.28	10.90	11.56	16.18	16.29	16.10	15.60	-19.42%
YoY %	3.49%	-5.71%	-28.55%	-0.68%	1.18%	3.21%	-	-
Horiz. %	72.31%	69.87%	74.10%	103.72%	104.42%	103.21%	100.00%	-
DPS	5.00	5.00	5.00	6.50	6.67	6.00	6.00	-11.43%
YoY %	0.00%	0.00%	-23.08%	-2.55%	11.17%	0.00%	-	-
Horiz. %	83.33%	83.33%	83.33%	108.33%	111.17%	100.00%	100.00%	-
NAPS	0.79	0.81	0.85	0.82	0.75	0.72	0.79	0.00%
YoY %	-2.47%	-4.71%	3.66%	9.33%	4.17%	-8.86%	-	-
Horiz. %	100.00%	102.53%	107.59%	103.80%	94.94%	91.14%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,950,700
RPS	103.92	104.44	105.35	111.10	112.22	110.73	103.13	0.50%
YoY %	-0.50%	-0.86%	-5.18%	-1.00%	1.35%	7.37%	-	-
Horiz. %	100.77%	101.27%	102.15%	107.73%	108.81%	107.37%	100.00%	-
EPS	5.49	5.29	5.59	7.64	7.66	7.55	7.30	-17.28%
YoY %	3.78%	-5.37%	-26.83%	-0.26%	1.46%	3.42%	-	-
Horiz. %	75.21%	72.47%	76.58%	104.66%	104.93%	103.42%	100.00%	-
DPS	2.45	2.44	2.41	3.11	3.15	2.82	2.81	-8.72%
YoY %	0.41%	1.24%	-22.51%	-1.27%	11.70%	0.36%	-	-
Horiz. %	87.19%	86.83%	85.77%	110.68%	112.10%	100.36%	100.00%	-
NAPS	0.3868	0.3955	0.4103	0.3927	0.3549	0.3378	0.3699	3.02%
YoY %	-2.20%	-3.61%	4.48%	10.65%	5.06%	-8.68%	-	-
Horiz. %	104.57%	106.92%	110.92%	106.16%	95.94%	91.32%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	4.76	4.40	4.51	4.83	4.86	4.36	4.32	-
P/RPS	2.24	2.06	2.07	2.08	2.05	1.85	1.96	9.30%
YoY %	8.74%	-0.48%	-0.48%	1.46%	10.81%	-5.61%	-	-
Horiz. %	114.29%	105.10%	105.61%	106.12%	104.59%	94.39%	100.00%	-
P/EPS	42.44	40.62	38.98	30.27	30.03	27.11	27.70	32.86%
YoY %	4.48%	4.21%	28.77%	0.80%	10.77%	-2.13%	-	-
Horiz. %	153.21%	146.64%	140.72%	109.28%	108.41%	97.87%	100.00%	-
EY	2.36	2.46	2.57	3.30	3.33	3.69	3.61	-24.65%
YoY %	-4.07%	-4.28%	-22.12%	-0.90%	-9.76%	2.22%	-	-
Horiz. %	65.37%	68.14%	71.19%	91.41%	92.24%	102.22%	100.00%	-
DY	1.05	1.14	1.11	1.35	1.37	1.38	1.39	-17.04%
YoY %	-7.89%	2.70%	-17.78%	-1.46%	-0.72%	-0.72%	-	-
Horiz. %	75.54%	82.01%	79.86%	97.12%	98.56%	99.28%	100.00%	-
P/NAPS	6.03	5.43	5.31	5.89	6.48	6.06	5.47	6.70%
YoY %	11.05%	2.26%	-9.85%	-9.10%	6.93%	10.79%	-	-
Horiz. %	110.24%	99.27%	97.07%	107.68%	118.46%	110.79%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	20/08/19	27/05/19	26/02/19	22/11/18	15/08/18	17/05/18	-
Price	4.77	4.81	4.24	4.15	4.90	4.79	4.96	-
P/RPS	2.25	2.25	1.94	1.79	2.07	2.03	2.25	0.00%
YoY %	0.00%	15.98%	8.38%	-13.53%	1.97%	-9.78%	-	-
Horiz. %	100.00%	100.00%	86.22%	79.56%	92.00%	90.22%	100.00%	-
P/EPS	42.53	44.40	36.65	26.01	30.27	29.78	31.81	21.34%
YoY %	-4.21%	21.15%	40.91%	-14.07%	1.65%	-6.38%	-	-
Horiz. %	133.70%	139.58%	115.22%	81.77%	95.16%	93.62%	100.00%	-
EY	2.35	2.25	2.73	3.85	3.30	3.36	3.14	-17.55%
YoY %	4.44%	-17.58%	-29.09%	16.67%	-1.79%	7.01%	-	-
Horiz. %	74.84%	71.66%	86.94%	122.61%	105.10%	107.01%	100.00%	-
DY	1.05	1.04	1.18	1.57	1.36	1.25	1.21	-9.01%
YoY %	0.96%	-11.86%	-24.84%	15.44%	8.80%	3.31%	-	-
Horiz. %	86.78%	85.95%	97.52%	129.75%	112.40%	103.31%	100.00%	-
P/NAPS	6.04	5.94	4.99	5.06	6.53	6.65	6.28	-2.56%
YoY %	1.68%	19.04%	-1.38%	-22.51%	-1.80%	5.89%	-	-
Horiz. %	96.18%	94.59%	79.46%	80.57%	103.98%	105.89%	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