[PMETAL] QoQ TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.11%
YoY- -10.04%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 8,720,454 7,811,134 7,539,481 7,556,132 7,814,446 8,217,497 8,558,734 1.25%
PBT 1,046,678 794,783 650,167 626,164 622,190 620,742 632,696 39.91%
Tax -116,488 -85,422 -69,145 -59,338 -59,318 -55,058 -53,926 67.18%
NP 930,190 709,361 581,022 566,826 562,872 565,684 578,770 37.24%
-
NP to SH 725,871 560,355 457,202 446,131 445,662 458,484 471,026 33.45%
-
Tax Rate 11.13% 10.75% 10.63% 9.48% 9.53% 8.87% 8.52% -
Total Cost 7,790,264 7,101,773 6,958,459 6,989,306 7,251,574 7,651,813 7,979,964 -1.59%
-
Net Worth 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 0.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 232,191 191,810 171,619 171,619 181,688 191,617 200,980 10.11%
Div Payout % 31.99% 34.23% 37.54% 38.47% 40.77% 41.79% 42.67% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 0.00%
NOSH 8,076,219 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.67% 9.08% 7.71% 7.50% 7.20% 6.88% 6.76% -
ROE 20.43% 15.42% 11.21% 11.88% 13.14% 14.02% 13.26% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 107.98 96.72 186.71 187.12 193.52 203.50 211.95 -36.23%
EPS 8.99 6.94 11.32 11.05 11.04 11.35 11.66 -15.93%
DPS 2.88 2.37 4.25 4.25 4.50 4.75 5.00 -30.79%
NAPS 0.44 0.45 1.01 0.93 0.84 0.81 0.88 -37.03%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 105.84 94.80 91.50 91.70 94.84 99.73 103.87 1.26%
EPS 8.81 6.80 5.55 5.41 5.41 5.56 5.72 33.40%
DPS 2.82 2.33 2.08 2.08 2.21 2.33 2.44 10.13%
NAPS 0.4313 0.4411 0.495 0.4558 0.4117 0.397 0.4313 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.78 9.90 8.39 5.14 4.53 3.29 4.65 -
P/RPS 4.43 10.24 4.49 2.75 2.34 1.62 2.19 60.01%
P/EPS 53.18 142.69 74.10 46.52 41.05 28.98 39.86 21.21%
EY 1.88 0.70 1.35 2.15 2.44 3.45 2.51 -17.53%
DY 0.60 0.24 0.51 0.83 0.99 1.44 1.08 -32.44%
P/NAPS 10.86 22.00 8.31 5.53 5.39 4.06 5.28 61.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 24/02/21 26/11/20 18/08/20 04/06/20 24/02/20 -
Price 5.00 5.20 8.95 6.70 4.98 4.30 4.88 -
P/RPS 4.63 5.38 4.79 3.58 2.57 2.11 2.30 59.49%
P/EPS 55.63 74.95 79.05 60.64 45.12 37.87 41.84 20.93%
EY 1.80 1.33 1.27 1.65 2.22 2.64 2.39 -17.23%
DY 0.58 0.46 0.47 0.63 0.90 1.10 1.02 -31.38%
P/NAPS 11.36 11.56 8.86 7.20 5.93 5.31 5.55 61.27%

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