[PMETAL] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 97.19%
YoY- 79.97%
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,071,677 15,692,091 11,773,725 7,928,536 3,920,818 10,994,228 7,628,370 -45.50%
PBT 392,801 1,970,928 1,624,402 1,174,900 608,701 1,448,693 1,059,043 -48.40%
Tax -37,442 -190,186 -186,085 -128,753 -66,548 -116,234 -92,137 -45.16%
NP 355,359 1,780,742 1,438,317 1,046,147 542,153 1,332,459 966,906 -48.72%
-
NP to SH 281,972 1,418,204 1,145,995 830,191 421,017 1,030,447 744,632 -47.68%
-
Tax Rate 9.53% 9.65% 11.46% 10.96% 10.93% 8.02% 8.70% -
Total Cost 2,716,318 13,911,349 10,335,408 6,882,389 3,378,665 9,661,769 6,661,464 -45.04%
-
Net Worth 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 59.10%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 143,441 556,174 411,980 267,437 121,143 302,858 222,096 -25.30%
Div Payout % 50.87% 39.22% 35.95% 32.21% 28.77% 29.39% 29.83% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 6,803,211 6,674,090 5,850,128 5,760,191 3,230,487 3,876,585 3,392,011 59.10%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,076,219 8,076,219 8,076,219 1.34%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.57% 11.35% 12.22% 13.19% 13.83% 12.12% 12.68% -
ROE 4.14% 21.25% 19.59% 14.41% 13.03% 26.58% 21.95% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.47 190.45 142.89 96.35 48.55 136.13 94.45 -46.03%
EPS 3.44 17.30 14.01 10.18 5.21 12.76 9.22 -48.20%
DPS 1.75 6.75 5.00 3.25 1.50 3.75 2.75 -26.03%
NAPS 0.83 0.81 0.71 0.70 0.40 0.48 0.42 57.54%
Adjusted Per Share Value based on latest NOSH - 8,239,617
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.28 190.45 142.89 96.22 47.58 133.43 92.58 -45.49%
EPS 3.42 17.30 14.01 10.08 5.11 12.51 9.04 -47.72%
DPS 1.74 6.75 5.00 3.25 1.47 3.68 2.70 -25.41%
NAPS 0.8257 0.81 0.71 0.6991 0.3921 0.4705 0.4117 59.10%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.87 4.88 4.04 4.76 6.20 5.78 5.74 -
P/RPS 13.00 2.56 2.83 4.94 12.77 4.25 6.08 66.04%
P/EPS 141.57 28.35 29.05 47.18 118.93 45.30 62.26 73.00%
EY 0.71 3.53 3.44 2.12 0.84 2.21 1.61 -42.09%
DY 0.36 1.38 1.24 0.68 0.24 0.65 0.48 -17.46%
P/NAPS 5.87 6.02 5.69 6.80 15.50 12.04 13.67 -43.11%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 29/11/22 25/08/22 30/05/22 25/02/22 26/11/21 -
Price 4.73 5.20 4.80 4.89 5.50 6.75 5.57 -
P/RPS 12.62 2.73 3.36 5.08 11.33 4.96 5.90 66.08%
P/EPS 137.50 30.21 34.51 48.47 105.50 52.90 60.41 73.11%
EY 0.73 3.31 2.90 2.06 0.95 1.89 1.66 -42.20%
DY 0.37 1.30 1.04 0.66 0.27 0.56 0.49 -17.09%
P/NAPS 5.70 6.42 6.76 6.99 13.75 14.06 13.26 -43.07%

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