[PMETAL] QoQ TTM Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -0.82%
YoY- -18.56%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 14,544,685 14,348,001 13,802,930 14,188,856 14,593,432 14,842,950 15,692,091 -4.94%
PBT 2,061,827 1,780,279 1,632,137 1,554,938 1,601,094 1,755,028 1,970,928 3.05%
Tax -136,942 -122,535 -114,639 -94,756 -129,653 -161,080 -190,186 -19.68%
NP 1,924,885 1,657,744 1,517,498 1,460,182 1,471,441 1,593,948 1,780,742 5.33%
-
NP to SH 1,540,449 1,340,408 1,214,341 1,166,086 1,175,774 1,279,159 1,418,204 5.67%
-
Tax Rate 6.64% 6.88% 7.02% 6.09% 8.10% 9.18% 9.65% -
Total Cost 12,619,800 12,690,257 12,285,432 12,728,674 13,121,991 13,249,002 13,911,349 -6.29%
-
Net Worth 7,168,467 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 4.88%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 576,773 576,021 575,269 575,269 575,269 575,832 553,534 2.78%
Div Payout % 37.44% 42.97% 47.37% 49.33% 48.93% 45.02% 39.03% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 7,168,467 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 4.88%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.23% 11.55% 10.99% 10.29% 10.08% 10.74% 11.35% -
ROE 21.49% 19.37% 17.55% 17.47% 17.93% 18.80% 21.25% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 176.52 174.13 167.52 172.20 178.04 181.09 190.45 -4.94%
EPS 18.70 16.27 14.74 14.15 14.34 15.61 17.21 5.69%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 6.75 2.45%
NAPS 0.87 0.84 0.84 0.81 0.80 0.83 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 176.52 174.13 167.52 172.20 177.11 180.14 190.45 -4.94%
EPS 18.70 16.27 14.74 14.15 14.27 15.52 17.21 5.69%
DPS 7.00 7.00 7.00 7.00 6.98 6.99 6.75 2.45%
NAPS 0.87 0.84 0.84 0.81 0.7958 0.8257 0.81 4.88%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 5.76 4.65 4.81 4.71 4.70 4.87 4.88 -
P/RPS 3.26 2.67 2.87 2.74 2.64 2.69 2.56 17.50%
P/EPS 30.81 28.58 32.64 33.28 32.76 31.21 28.35 5.70%
EY 3.25 3.50 3.06 3.00 3.05 3.20 3.53 -5.36%
DY 1.22 1.51 1.46 1.49 1.49 1.44 1.38 -7.89%
P/NAPS 6.62 5.54 5.73 5.81 5.87 5.87 6.02 6.54%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 28/11/23 29/08/23 30/05/23 24/02/23 -
Price 5.15 5.59 4.65 4.85 4.90 4.73 5.20 -
P/RPS 2.92 3.21 2.78 2.82 2.75 2.61 2.73 4.59%
P/EPS 27.55 34.36 31.55 34.27 34.16 30.31 30.21 -5.96%
EY 3.63 2.91 3.17 2.92 2.93 3.30 3.31 6.35%
DY 1.36 1.25 1.51 1.44 1.43 1.48 1.30 3.05%
P/NAPS 5.92 6.65 5.54 5.99 6.13 5.70 6.42 -5.26%

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