[PMETAL] YoY Cumulative 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- 87.81%
YoY- -11.64%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 6,829,877 7,928,536 4,741,540 3,560,567 4,304,855 4,564,276 4,100,605 8.87%
PBT 805,066 1,174,900 665,043 268,532 279,038 431,662 408,701 11.95%
Tax -68,220 -128,753 -69,342 -21,999 -16,607 -40,033 -32,755 13.00%
NP 736,846 1,046,147 595,701 246,533 262,431 391,629 375,946 11.86%
-
NP to SH 587,761 830,191 461,299 192,630 217,994 311,080 298,217 11.96%
-
Tax Rate 8.47% 10.96% 10.43% 8.19% 5.95% 9.27% 8.01% -
Total Cost 6,093,031 6,882,389 4,145,839 3,314,034 4,042,424 4,172,647 3,724,659 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 286,882 267,437 141,333 80,762 100,619 116,041 111,552 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 8.96% 14.41% 12.98% 5.68% 6.69% 11.17% 14.32% -
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 83.33 96.35 58.71 88.17 106.96 118.00 110.28 -4.56%
EPS 7.17 10.18 5.71 4.77 5.45 8.05 8.02 -1.84%
DPS 3.50 3.25 1.75 2.00 2.50 3.00 3.00 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 82.89 96.22 57.55 43.21 52.25 55.39 49.77 8.86%
EPS 7.13 10.08 5.60 2.34 2.65 3.78 3.62 11.95%
DPS 3.48 3.25 1.72 0.98 1.22 1.41 1.35 17.08%
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 5.64 4.94 8.14 5.14 4.11 3.69 2.43 15.05%
P/EPS 65.54 47.18 83.69 94.96 81.24 54.21 33.42 11.87%
EY 1.53 2.12 1.19 1.05 1.23 1.84 2.99 -10.56%
DY 0.74 0.68 0.37 0.44 0.57 0.69 1.12 -6.67%
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 5.88 5.08 8.52 5.65 4.50 4.06 2.98 11.98%
P/EPS 68.33 48.47 87.54 104.40 88.81 59.56 41.02 8.87%
EY 1.46 2.06 1.14 0.96 1.13 1.68 2.44 -8.19%
DY 0.71 0.66 0.35 0.40 0.52 0.63 0.91 -4.05%
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