[PMETAL] YoY Annualized Quarter 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- -12.9%
YoY- -10.9%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 12,286,708 15,683,272 8,406,676 7,320,064 8,685,012 8,501,744 7,736,896 8.00%
PBT 1,571,204 2,434,804 1,152,928 574,464 622,280 840,956 797,320 11.96%
Tax -149,768 -266,192 -118,552 -53,444 -48,916 -70,700 -56,672 17.57%
NP 1,421,436 2,168,612 1,034,376 521,020 573,364 770,256 740,648 11.47%
-
NP to SH 1,127,888 1,684,068 822,872 410,260 460,428 601,908 592,196 11.32%
-
Tax Rate 9.53% 10.93% 10.28% 9.30% 7.86% 8.41% 7.11% -
Total Cost 10,865,272 13,514,660 7,372,300 6,799,044 8,111,648 7,731,488 6,996,248 7.60%
-
Net Worth 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 2,040,775 22.21%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 573,764 484,573 242,286 161,524 198,978 231,607 222,630 17.08%
Div Payout % 50.87% 28.77% 29.44% 39.37% 43.22% 38.48% 37.59% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 2,040,775 22.21%
NOSH 8,239,617 8,076,219 4,038,109 4,038,109 4,020,568 3,867,037 3,710,501 14.21%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.57% 13.83% 12.30% 7.12% 6.60% 9.06% 9.57% -
ROE 16.58% 52.13% 22.64% 12.54% 13.61% 19.74% 29.02% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 149.90 194.19 104.09 181.27 218.24 220.24 208.51 -5.34%
EPS 13.76 20.84 10.20 10.16 11.56 15.60 15.96 -2.44%
DPS 7.00 6.00 3.00 4.00 5.00 6.00 6.00 2.60%
NAPS 0.83 0.40 0.45 0.81 0.85 0.79 0.55 7.09%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 149.12 190.34 102.03 88.84 105.41 103.18 93.90 8.00%
EPS 13.69 20.44 9.99 4.98 5.59 7.31 7.19 11.32%
DPS 6.96 5.88 2.94 1.96 2.41 2.81 2.70 17.08%
NAPS 0.8257 0.3921 0.4411 0.397 0.4105 0.3701 0.2477 22.21%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.87 6.20 9.90 3.29 4.51 4.32 2.65 -
P/RPS 3.25 3.19 9.51 1.81 2.07 1.96 1.27 16.94%
P/EPS 35.39 29.73 97.17 32.38 38.98 27.70 16.60 13.44%
EY 2.83 3.36 1.03 3.09 2.57 3.61 6.02 -11.81%
DY 1.44 0.97 0.30 1.22 1.11 1.39 2.26 -7.23%
P/NAPS 5.87 15.50 22.00 4.06 5.31 5.47 4.82 3.33%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 04/06/20 27/05/19 17/05/18 18/05/17 -
Price 4.73 5.50 5.20 4.30 4.24 4.96 2.74 -
P/RPS 3.16 2.83 5.00 2.37 1.94 2.25 1.31 15.79%
P/EPS 34.37 26.38 51.04 42.32 36.65 31.81 17.17 12.25%
EY 2.91 3.79 1.96 2.36 2.73 3.14 5.82 -10.90%
DY 1.48 1.09 0.58 0.93 1.18 1.21 2.19 -6.31%
P/NAPS 5.70 13.75 11.56 5.31 4.99 6.28 4.98 2.27%

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