[PMETAL] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -6.09%
YoY- -11.64%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 13,659,754 15,857,072 9,483,080 7,121,134 8,609,710 9,128,552 8,201,210 8.87%
PBT 1,610,132 2,349,800 1,330,086 537,064 558,076 863,324 817,402 11.95%
Tax -136,440 -257,506 -138,684 -43,998 -33,214 -80,066 -65,510 13.00%
NP 1,473,692 2,092,294 1,191,402 493,066 524,862 783,258 751,892 11.86%
-
NP to SH 1,175,522 1,660,382 922,598 385,260 435,988 622,160 596,434 11.96%
-
Tax Rate 8.47% 10.96% 10.43% 8.19% 5.95% 9.27% 8.01% -
Total Cost 12,186,062 13,764,778 8,291,678 6,628,068 8,084,848 8,345,294 7,449,318 8.54%
-
Net Worth 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,082,313 21.05%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 573,764 534,874 282,667 161,524 201,238 232,083 223,104 17.04%
Div Payout % 48.81% 32.21% 30.64% 41.93% 46.16% 37.30% 37.41% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,082,313 21.05%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,032,431 3,868,746 3,718,416 14.17%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.79% 13.19% 12.56% 6.92% 6.10% 8.58% 9.17% -
ROE 17.93% 28.83% 25.96% 11.36% 13.37% 22.34% 28.64% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 166.65 192.70 117.42 176.35 213.92 236.00 220.56 -4.56%
EPS 14.34 20.36 11.42 9.54 10.90 16.10 16.04 -1.84%
DPS 7.00 6.50 3.50 4.00 5.00 6.00 6.00 2.60%
NAPS 0.80 0.70 0.44 0.84 0.81 0.72 0.56 6.12%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 165.78 192.45 115.09 86.43 104.49 110.79 99.53 8.87%
EPS 14.27 20.15 11.20 4.68 5.29 7.55 7.24 11.96%
DPS 6.96 6.49 3.43 1.96 2.44 2.82 2.71 17.01%
NAPS 0.7958 0.6991 0.4313 0.4117 0.3957 0.338 0.2527 21.05%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.70 4.76 4.78 4.53 4.40 4.36 2.68 -
P/RPS 2.82 2.47 4.07 2.57 2.06 1.85 1.22 14.97%
P/EPS 32.77 23.59 41.84 47.48 40.62 27.11 16.71 11.87%
EY 3.05 4.24 2.39 2.11 2.46 3.69 5.99 -10.63%
DY 1.49 1.37 0.73 0.88 1.14 1.38 2.24 -6.56%
P/NAPS 5.87 6.80 10.86 5.39 5.43 6.06 4.79 3.44%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 24/08/21 18/08/20 20/08/19 15/08/18 16/08/17 -
Price 4.90 4.89 5.00 4.98 4.81 4.79 3.29 -
P/RPS 2.94 2.54 4.26 2.82 2.25 2.03 1.49 11.98%
P/EPS 34.17 24.23 43.77 52.20 44.40 29.78 20.51 8.87%
EY 2.93 4.13 2.28 1.92 2.25 3.36 4.88 -8.14%
DY 1.43 1.33 0.70 0.80 1.04 1.25 1.82 -3.93%
P/NAPS 6.13 6.99 11.36 5.93 5.94 6.65 5.88 0.69%

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