[PMETAL] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 4.22%
YoY- -29.2%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 15,143,264 13,659,754 15,857,072 9,483,080 7,121,134 8,609,710 9,128,552 8.79%
PBT 2,469,512 1,610,132 2,349,800 1,330,086 537,064 558,076 863,324 19.12%
Tax -181,046 -136,440 -257,506 -138,684 -43,998 -33,214 -80,066 14.55%
NP 2,288,466 1,473,692 2,092,294 1,191,402 493,066 524,862 783,258 19.54%
-
NP to SH 1,827,738 1,175,522 1,660,382 922,598 385,260 435,988 622,160 19.65%
-
Tax Rate 7.33% 8.47% 10.96% 10.43% 8.19% 5.95% 9.27% -
Total Cost 12,854,798 12,186,062 13,764,778 8,291,678 6,628,068 8,084,848 8,345,294 7.45%
-
Net Worth 7,168,467 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 17.04%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 576,773 573,764 534,874 282,667 161,524 201,238 232,083 16.36%
Div Payout % 31.56% 48.81% 32.21% 30.64% 41.93% 46.16% 37.30% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 7,168,467 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 17.04%
NOSH 8,239,617 8,239,617 8,239,617 8,076,219 4,038,109 4,032,431 3,868,746 13.41%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.11% 10.79% 13.19% 12.56% 6.92% 6.10% 8.58% -
ROE 25.50% 17.93% 28.83% 25.96% 11.36% 13.37% 22.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 183.79 166.65 192.70 117.42 176.35 213.92 236.00 -4.07%
EPS 22.18 14.34 20.36 11.42 9.54 10.90 16.10 5.47%
DPS 7.00 7.00 6.50 3.50 4.00 5.00 6.00 2.60%
NAPS 0.87 0.80 0.70 0.44 0.84 0.81 0.72 3.20%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 183.79 165.78 192.45 115.09 86.43 104.49 110.79 8.79%
EPS 22.18 14.27 20.15 11.20 4.68 5.29 7.55 19.65%
DPS 7.00 6.96 6.49 3.43 1.96 2.44 2.82 16.34%
NAPS 0.87 0.7958 0.6991 0.4313 0.4117 0.3957 0.338 17.04%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 5.76 4.70 4.76 4.78 4.53 4.40 4.36 -
P/RPS 3.13 2.82 2.47 4.07 2.57 2.06 1.85 9.15%
P/EPS 25.97 32.77 23.59 41.84 47.48 40.62 27.11 -0.71%
EY 3.85 3.05 4.24 2.39 2.11 2.46 3.69 0.70%
DY 1.22 1.49 1.37 0.73 0.88 1.14 1.38 -2.03%
P/NAPS 6.62 5.87 6.80 10.86 5.39 5.43 6.06 1.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 25/08/22 24/08/21 18/08/20 20/08/19 15/08/18 -
Price 5.15 4.90 4.89 5.00 4.98 4.81 4.79 -
P/RPS 2.80 2.94 2.54 4.26 2.82 2.25 2.03 5.50%
P/EPS 23.22 34.17 24.23 43.77 52.20 44.40 29.78 -4.05%
EY 4.31 2.93 4.13 2.28 1.92 2.25 3.36 4.23%
DY 1.36 1.43 1.33 0.70 0.80 1.04 1.25 1.41%
P/NAPS 5.92 6.13 6.99 11.36 5.93 5.94 6.65 -1.91%

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