[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -7.19%
YoY- 37.63%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 13,693,986 13,659,754 12,286,708 15,692,091 15,698,300 15,857,072 15,683,272 -8.63%
PBT 1,611,216 1,610,132 1,571,204 1,970,928 2,165,869 2,349,800 2,434,804 -24.04%
Tax -120,873 -136,440 -149,768 -190,186 -248,113 -257,506 -266,192 -40.89%
NP 1,490,342 1,473,692 1,421,436 1,780,742 1,917,756 2,092,294 2,168,612 -22.10%
-
NP to SH 1,191,836 1,175,522 1,127,888 1,418,204 1,527,993 1,660,382 1,684,068 -20.56%
-
Tax Rate 7.50% 8.47% 9.53% 9.65% 11.46% 10.96% 10.93% -
Total Cost 12,203,644 12,186,062 10,865,272 13,911,349 13,780,544 13,764,778 13,514,660 -6.57%
-
Net Worth 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 62.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 576,773 573,764 573,764 556,174 549,307 534,874 484,573 12.30%
Div Payout % 48.39% 48.81% 50.87% 39.22% 35.95% 32.21% 28.77% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 62.14%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 1.34%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.88% 10.79% 11.57% 11.35% 12.22% 13.19% 13.83% -
ROE 17.86% 17.93% 16.58% 21.25% 26.12% 28.83% 52.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 166.20 166.65 149.90 190.45 190.52 192.70 194.19 -9.84%
EPS 14.47 14.34 13.76 17.30 18.68 20.36 20.84 -21.57%
DPS 7.00 7.00 7.00 6.75 6.67 6.50 6.00 10.81%
NAPS 0.81 0.80 0.83 0.81 0.71 0.70 0.40 59.99%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 166.20 165.78 149.12 190.45 190.52 192.45 190.34 -8.63%
EPS 14.47 14.27 13.69 17.30 18.68 20.15 20.44 -20.55%
DPS 7.00 6.96 6.96 6.75 6.67 6.49 5.88 12.31%
NAPS 0.81 0.7958 0.8257 0.81 0.71 0.6991 0.3921 62.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.71 4.70 4.87 4.88 4.04 4.76 6.20 -
P/RPS 2.83 2.82 3.25 2.56 2.12 2.47 3.19 -7.66%
P/EPS 32.56 32.77 35.39 28.35 21.79 23.59 29.73 6.24%
EY 3.07 3.05 2.83 3.53 4.59 4.24 3.36 -5.83%
DY 1.49 1.49 1.44 1.38 1.65 1.37 0.97 33.09%
P/NAPS 5.81 5.87 5.87 6.02 5.69 6.80 15.50 -47.98%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 24/02/23 29/11/22 25/08/22 30/05/22 -
Price 4.85 4.90 4.73 5.20 4.80 4.89 5.50 -
P/RPS 2.92 2.94 3.16 2.73 2.52 2.54 2.83 2.10%
P/EPS 33.53 34.17 34.37 30.21 25.88 24.23 26.38 17.32%
EY 2.98 2.93 2.91 3.31 3.86 4.13 3.79 -14.79%
DY 1.44 1.43 1.48 1.30 1.39 1.33 1.09 20.37%
P/NAPS 5.99 6.13 5.70 6.42 6.76 6.99 13.75 -42.50%

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