[PMETAL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 108.45%
YoY- -29.2%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 3,616,748 13,802,930 10,270,490 6,829,877 3,071,677 15,692,091 11,773,725 -54.44%
PBT 540,943 1,632,137 1,208,412 805,066 392,801 1,970,928 1,624,402 -51.92%
Tax -45,338 -114,639 -90,655 -68,220 -37,442 -190,186 -186,085 -60.95%
NP 495,605 1,517,498 1,117,757 736,846 355,359 1,780,742 1,438,317 -50.81%
-
NP to SH 408,039 1,214,341 893,877 587,761 281,972 1,418,204 1,145,995 -49.73%
-
Tax Rate 8.38% 7.02% 7.50% 8.47% 9.53% 9.65% 11.46% -
Total Cost 3,121,143 12,285,432 9,152,733 6,093,031 2,716,318 13,911,349 10,335,408 -54.95%
-
Net Worth 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 11.85%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 144,193 576,773 432,579 286,882 143,441 556,174 411,980 -50.30%
Div Payout % 35.34% 47.50% 48.39% 48.81% 50.87% 39.22% 35.95% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 11.85%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.70% 10.99% 10.88% 10.79% 11.57% 11.35% 12.22% -
ROE 5.90% 17.55% 13.39% 8.96% 4.14% 21.25% 19.59% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.89 167.52 124.65 83.33 37.47 190.45 142.89 -54.44%
EPS 4.95 14.74 10.85 7.17 3.44 17.30 14.01 -49.99%
DPS 1.75 7.00 5.25 3.50 1.75 6.75 5.00 -50.30%
NAPS 0.84 0.84 0.81 0.80 0.83 0.81 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 8,239,617
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.89 167.52 124.65 82.89 37.28 190.45 142.89 -54.44%
EPS 4.95 14.74 10.85 7.13 3.42 17.30 14.01 -49.99%
DPS 1.75 7.00 5.25 3.48 1.74 6.75 5.00 -50.30%
NAPS 0.84 0.84 0.81 0.7958 0.8257 0.81 0.71 11.85%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 4.65 4.81 4.71 4.70 4.87 4.88 4.04 -
P/RPS 10.59 2.87 3.78 5.64 13.00 2.56 2.83 140.83%
P/EPS 93.90 32.64 43.42 65.54 141.57 28.35 29.05 118.45%
EY 1.06 3.06 2.30 1.53 0.71 3.53 3.44 -54.34%
DY 0.38 1.46 1.11 0.74 0.36 1.38 1.24 -54.51%
P/NAPS 5.54 5.73 5.81 5.87 5.87 6.02 5.69 -1.76%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 28/11/23 29/08/23 30/05/23 24/02/23 29/11/22 -
Price 5.59 4.65 4.85 4.90 4.73 5.20 4.80 -
P/RPS 12.74 2.78 3.89 5.88 12.62 2.73 3.36 142.95%
P/EPS 112.88 31.55 44.71 68.33 137.50 30.21 34.51 120.19%
EY 0.89 3.17 2.24 1.46 0.73 3.31 2.90 -54.46%
DY 0.31 1.51 1.08 0.71 0.37 1.30 1.04 -55.34%
P/NAPS 6.65 5.54 5.99 6.13 5.70 6.42 6.76 -1.08%

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