[PMETAL] QoQ TTM Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	7,814,446	8,217,497	8,558,734	8,670,961	8,924,451	9,229,689	9,183,872	-10.21%
YoY %	-4.90%	-3.99%	-1.29%	-2.84%	-3.31%	0.50%	-	-
Horiz. %	85.09%	89.48%	93.19%	94.42%	97.18%	100.50%	100.00%	-
PBT	622,190	620,742	632,696	649,910	722,125	820,080	874,749	-20.33%
YoY %	0.23%	-1.89%	-2.65%	-10.00%	-11.94%	-6.25%	-	-
Horiz. %	71.13%	70.96%	72.33%	74.30%	82.55%	93.75%	100.00%	-
Tax	-59,318	-55,058	-53,926	-52,539	-66,209	-84,189	-89,635	-24.07%
YoY %	-7.74%	-2.10%	-2.64%	20.65%	21.36%	6.08%	-	-
Horiz. %	66.18%	61.42%	60.16%	58.61%	73.87%	93.92%	100.00%	-
NP	562,872	565,684	578,770	597,371	655,916	735,891	785,114	-19.91%
YoY %	-0.50%	-2.26%	-3.11%	-8.93%	-10.87%	-6.27%	-	-
Horiz. %	71.69%	72.05%	73.72%	76.09%	83.54%	93.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	445,662	458,484	471,026	495,907	536,894	594,610	629,980	-20.62%
YoY %	-2.80%	-2.66%	-5.02%	-7.63%	-9.71%	-5.61%	-	-
Horiz. %	70.74%	72.78%	74.77%	78.72%	85.22%	94.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.53%	8.87%	8.52%	8.08%	9.17%	10.27%	10.25%	-
YoY %	7.44%	4.11%	5.45%	-11.89%	-10.71%	0.20%	-	-
Horiz. %	92.98%	86.54%	83.12%	78.83%	89.46%	100.20%	100.00%	-
Total Cost	7,251,574	7,651,813	7,979,964	8,073,590	8,268,535	8,493,798	8,398,758	-9.33%
YoY %	-5.23%	-4.11%	-1.16%	-2.36%	-2.65%	1.13%	-	-
Horiz. %	86.34%	91.11%	95.01%	96.13%	98.45%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	3,237,204	3.16%
YoY %	3.70%	-7.95%	11.45%	-2.20%	-3.62%	4.49%	-	-
Horiz. %	104.78%	101.04%	109.77%	98.49%	100.71%	104.49%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	181,688	191,617	200,980	209,721	237,297	245,008	253,166	-19.85%
YoY %	-5.18%	-4.66%	-4.17%	-11.62%	-3.15%	-3.22%	-	-
Horiz. %	71.77%	75.69%	79.39%	82.84%	93.73%	96.78%	100.00%	-
Div Payout %	40.77%	41.79%	42.67%	42.29%	44.20%	41.20%	40.19%	-
YoY %	-2.44%	-2.06%	0.90%	-4.32%	7.28%	2.51%	-	-
Horiz. %	101.44%	103.98%	106.17%	105.23%	109.98%	102.51%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	3,392,011	3,270,868	3,553,536	3,188,462	3,260,068	3,382,629	3,237,204	3.16%
YoY %	3.70%	-7.95%	11.45%	-2.20%	-3.62%	4.49%	-	-
Horiz. %	104.78%	101.04%	109.77%	98.49%	100.71%	104.49%	100.00%	-
NOSH	4,038,109	4,038,109	4,038,109	4,038,109	4,032,431	4,020,568	3,950,700	1.47%
YoY %	0.00%	0.00%	0.00%	0.14%	0.30%	1.77%	-	-
Horiz. %	102.21%	102.21%	102.21%	102.21%	102.07%	101.77%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	7.20%	6.88%	6.76%	6.89%	7.35%	7.97%	8.55%	-
YoY %	4.65%	1.78%	-1.89%	-6.26%	-7.78%	-6.78%	-	-
Horiz. %	84.21%	80.47%	79.06%	80.58%	85.96%	93.22%	100.00%	-
ROE	13.14%	14.02%	13.26%	15.55%	16.47%	17.58%	19.46%	-
YoY %	-6.28%	5.73%	-14.73%	-5.59%	-6.31%	-9.66%	-	-
Horiz. %	67.52%	72.05%	68.14%	79.91%	84.64%	90.34%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	193.52	203.50	211.95	214.84	221.74	231.93	232.63	-11.55%
YoY %	-4.90%	-3.99%	-1.35%	-3.11%	-4.39%	-0.30%	-	-
Horiz. %	83.19%	87.48%	91.11%	92.35%	95.32%	99.70%	100.00%	-
EPS	11.04	11.35	11.66	12.29	13.34	14.94	15.96	-21.80%
YoY %	-2.73%	-2.66%	-5.13%	-7.87%	-10.71%	-6.39%	-	-
Horiz. %	69.17%	71.12%	73.06%	77.01%	83.58%	93.61%	100.00%	-
DPS	4.50	4.75	5.00	5.20	5.90	6.16	6.41	-21.02%
YoY %	-5.26%	-5.00%	-3.85%	-11.86%	-4.22%	-3.90%	-	-
Horiz. %	70.20%	74.10%	78.00%	81.12%	92.04%	96.10%	100.00%	-
NAPS	0.84	0.81	0.88	0.79	0.81	0.85	0.82	1.62%
YoY %	3.70%	-7.95%	11.39%	-2.47%	-4.71%	3.66%	-	-
Horiz. %	102.44%	98.78%	107.32%	96.34%	98.78%	103.66%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,038,109
RPS	94.84	99.73	103.87	105.23	108.31	112.02	111.46	-10.21%
YoY %	-4.90%	-3.99%	-1.29%	-2.84%	-3.31%	0.50%	-	-
Horiz. %	85.09%	89.48%	93.19%	94.41%	97.17%	100.50%	100.00%	-
EPS	5.41	5.56	5.72	6.02	6.52	7.22	7.65	-20.64%
YoY %	-2.70%	-2.80%	-4.98%	-7.67%	-9.70%	-5.62%	-	-
Horiz. %	70.72%	72.68%	74.77%	78.69%	85.23%	94.38%	100.00%	-
DPS	2.21	2.33	2.44	2.55	2.88	2.97	3.07	-19.69%
YoY %	-5.15%	-4.51%	-4.31%	-11.46%	-3.03%	-3.26%	-	-
Horiz. %	71.99%	75.90%	79.48%	83.06%	93.81%	96.74%	100.00%	-
NAPS	0.4117	0.397	0.4313	0.387	0.3957	0.4105	0.3929	3.16%
YoY %	3.70%	-7.95%	11.45%	-2.20%	-3.61%	4.48%	-	-
Horiz. %	104.78%	101.04%	109.77%	98.50%	100.71%	104.48%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	4.53	3.29	4.65	4.76	4.40	4.51	4.83	-
P/RPS	2.34	1.62	2.19	2.22	1.98	1.94	2.08	8.17%
YoY %	44.44%	-26.03%	-1.35%	12.12%	2.06%	-6.73%	-	-
Horiz. %	112.50%	77.88%	105.29%	106.73%	95.19%	93.27%	100.00%	-
P/EPS	41.05	28.98	39.86	38.74	32.98	30.18	30.27	22.54%
YoY %	41.65%	-27.30%	2.89%	17.47%	9.28%	-0.30%	-	-
Horiz. %	135.61%	95.74%	131.68%	127.98%	108.95%	99.70%	100.00%	-
EY	2.44	3.45	2.51	2.58	3.03	3.31	3.30	-18.24%
YoY %	-29.28%	37.45%	-2.71%	-14.85%	-8.46%	0.30%	-	-
Horiz. %	73.94%	104.55%	76.06%	78.18%	91.82%	100.30%	100.00%	-
DY	0.99	1.44	1.08	1.09	1.34	1.37	1.33	-17.88%
YoY %	-31.25%	33.33%	-0.92%	-18.66%	-2.19%	3.01%	-	-
Horiz. %	74.44%	108.27%	81.20%	81.95%	100.75%	103.01%	100.00%	-
P/NAPS	5.39	4.06	5.28	6.03	5.43	5.31	5.89	-5.74%
YoY %	32.76%	-23.11%	-12.44%	11.05%	2.26%	-9.85%	-	-
Horiz. %	91.51%	68.93%	89.64%	102.38%	92.19%	90.15%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	04/06/20	24/02/20	28/11/19	20/08/19	27/05/19	26/02/19	-
Price	4.98	4.30	4.88	4.77	4.81	4.24	4.15	-
P/RPS	2.57	2.11	2.30	2.22	2.17	1.83	1.78	27.77%
YoY %	21.80%	-8.26%	3.60%	2.30%	18.58%	2.81%	-	-
Horiz. %	144.38%	118.54%	129.21%	124.72%	121.91%	102.81%	100.00%	-
P/EPS	45.12	37.87	41.84	38.82	36.06	28.38	26.01	44.42%
YoY %	19.14%	-9.49%	7.78%	7.65%	27.06%	9.11%	-	-
Horiz. %	173.47%	145.60%	160.86%	149.25%	138.64%	109.11%	100.00%	-
EY	2.22	2.64	2.39	2.58	2.77	3.52	3.85	-30.74%
YoY %	-15.91%	10.46%	-7.36%	-6.86%	-21.31%	-8.57%	-	-
Horiz. %	57.66%	68.57%	62.08%	67.01%	71.95%	91.43%	100.00%	-
DY	0.90	1.10	1.02	1.09	1.23	1.45	1.55	-30.42%
YoY %	-18.18%	7.84%	-6.42%	-11.38%	-15.17%	-6.45%	-	-
Horiz. %	58.06%	70.97%	65.81%	70.32%	79.35%	93.55%	100.00%	-
P/NAPS	5.93	5.31	5.55	6.04	5.94	4.99	5.06	11.16%
YoY %	11.68%	-4.32%	-8.11%	1.68%	19.04%	-1.38%	-	-
Horiz. %	117.19%	104.94%	109.68%	119.37%	117.39%	98.62%	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