[PMETAL] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.61%
YoY- 136.69%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 13,693,986 15,698,300 10,171,160 7,230,173 8,566,976 9,250,857 8,025,940 9.30%
PBT 1,611,216 2,165,869 1,412,057 588,597 597,306 897,092 825,112 11.79%
Tax -120,873 -248,113 -122,849 -55,022 -47,806 -97,268 -69,466 9.66%
NP 1,490,342 1,917,756 1,289,208 533,574 549,500 799,824 755,645 11.97%
-
NP to SH 1,191,836 1,527,993 992,842 419,473 452,666 631,430 603,466 12.00%
-
Tax Rate 7.50% 11.46% 8.70% 9.35% 8.00% 10.84% 8.42% -
Total Cost 12,203,644 13,780,544 8,881,952 6,696,598 8,017,476 8,451,033 7,270,294 9.01%
-
Net Worth 6,674,090 5,850,128 3,392,011 3,755,441 3,188,462 2,925,984 1,750,798 24.97%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 576,773 549,307 296,128 161,524 201,801 260,087 223,506 17.10%
Div Payout % 48.39% 35.95% 29.83% 38.51% 44.58% 41.19% 37.04% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 6,674,090 5,850,128 3,392,011 3,755,441 3,188,462 2,925,984 1,750,798 24.97%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 3,942,959 3,725,103 14.13%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.88% 12.22% 12.68% 7.38% 6.41% 8.65% 9.42% -
ROE 17.86% 26.12% 29.27% 11.17% 14.20% 21.58% 34.47% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 166.20 190.52 125.94 179.05 212.26 237.12 215.46 -4.23%
EPS 14.47 18.68 12.29 10.39 11.28 16.29 16.20 -1.86%
DPS 7.00 6.67 3.67 4.00 5.00 6.67 6.00 2.60%
NAPS 0.81 0.71 0.42 0.93 0.79 0.75 0.47 9.49%
Adjusted Per Share Value based on latest NOSH - 8,076,219
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 166.20 190.52 123.44 87.75 103.97 112.27 97.41 9.30%
EPS 14.47 18.68 12.05 5.09 5.49 7.66 7.32 12.02%
DPS 7.00 6.67 3.59 1.96 2.45 3.16 2.71 17.12%
NAPS 0.81 0.71 0.4117 0.4558 0.387 0.3551 0.2125 24.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.71 4.04 5.74 5.14 4.76 4.86 3.77 -
P/RPS 2.83 2.12 4.56 2.87 2.24 2.05 1.75 8.33%
P/EPS 32.56 21.79 46.69 49.48 42.44 30.03 23.27 5.75%
EY 3.07 4.59 2.14 2.02 2.36 3.33 4.30 -5.45%
DY 1.49 1.65 0.64 0.78 1.05 1.37 1.59 -1.07%
P/NAPS 5.81 5.69 13.67 5.53 6.03 6.48 8.02 -5.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 26/11/21 26/11/20 28/11/19 22/11/18 21/11/17 -
Price 4.85 4.80 5.57 6.70 4.77 4.90 4.75 -
P/RPS 2.92 2.52 4.42 3.74 2.25 2.07 2.20 4.82%
P/EPS 33.53 25.88 45.31 64.50 42.53 30.27 29.32 2.26%
EY 2.98 3.86 2.21 1.55 2.35 3.30 3.41 -2.22%
DY 1.44 1.39 0.66 0.60 1.05 1.36 1.26 2.24%
P/NAPS 5.99 6.76 13.26 7.20 6.04 6.53 10.11 -8.35%

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