[PMETAL] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -2.66%
YoY- -22.89%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 7,539,481 7,556,132 7,814,446 8,217,497 8,558,734 8,670,961 8,924,451 -10.58%
PBT 650,167 626,164 622,190 620,742 632,696 649,910 722,125 -6.72%
Tax -69,145 -59,338 -59,318 -55,058 -53,926 -52,539 -66,209 2.92%
NP 581,022 566,826 562,872 565,684 578,770 597,371 655,916 -7.73%
-
NP to SH 457,202 446,131 445,662 458,484 471,026 495,907 536,894 -10.11%
-
Tax Rate 10.63% 9.48% 9.53% 8.87% 8.52% 8.08% 9.17% -
Total Cost 6,958,459 6,989,306 7,251,574 7,651,813 7,979,964 8,073,590 8,268,535 -10.81%
-
Net Worth 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 16.02%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 171,619 171,619 181,688 191,617 200,980 209,721 237,297 -19.34%
Div Payout % 37.54% 38.47% 40.77% 41.79% 42.67% 42.29% 44.20% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 3,260,068 16.02%
NOSH 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,032,431 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.71% 7.50% 7.20% 6.88% 6.76% 6.89% 7.35% -
ROE 11.21% 11.88% 13.14% 14.02% 13.26% 15.55% 16.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 186.71 187.12 193.52 203.50 211.95 214.84 221.74 -10.78%
EPS 11.32 11.05 11.04 11.35 11.66 12.29 13.34 -10.32%
DPS 4.25 4.25 4.50 4.75 5.00 5.20 5.90 -19.56%
NAPS 1.01 0.93 0.84 0.81 0.88 0.79 0.81 15.77%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 91.50 91.70 94.84 99.73 103.87 105.23 108.31 -10.58%
EPS 5.55 5.41 5.41 5.56 5.72 6.02 6.52 -10.13%
DPS 2.08 2.08 2.21 2.33 2.44 2.55 2.88 -19.42%
NAPS 0.495 0.4558 0.4117 0.397 0.4313 0.387 0.3957 16.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 8.39 5.14 4.53 3.29 4.65 4.76 4.40 -
P/RPS 4.49 2.75 2.34 1.62 2.19 2.22 1.98 72.17%
P/EPS 74.10 46.52 41.05 28.98 39.86 38.74 32.98 71.12%
EY 1.35 2.15 2.44 3.45 2.51 2.58 3.03 -41.52%
DY 0.51 0.83 0.99 1.44 1.08 1.09 1.34 -47.32%
P/NAPS 8.31 5.53 5.39 4.06 5.28 6.03 5.43 32.62%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 -
Price 8.95 6.70 4.98 4.30 4.88 4.77 4.81 -
P/RPS 4.79 3.58 2.57 2.11 2.30 2.22 2.17 69.12%
P/EPS 79.05 60.64 45.12 37.87 41.84 38.82 36.06 68.35%
EY 1.27 1.65 2.22 2.64 2.39 2.58 2.77 -40.40%
DY 0.47 0.63 0.90 1.10 1.02 1.09 1.23 -47.18%
P/NAPS 8.86 7.20 5.93 5.31 5.55 6.04 5.94 30.38%

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