[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 97.19%
YoY- 79.97%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 7,571,632 6,829,877 7,928,536 4,741,540 3,560,567 4,304,855 4,564,276 8.79%
PBT 1,234,756 805,066 1,174,900 665,043 268,532 279,038 431,662 19.12%
Tax -90,523 -68,220 -128,753 -69,342 -21,999 -16,607 -40,033 14.55%
NP 1,144,233 736,846 1,046,147 595,701 246,533 262,431 391,629 19.54%
-
NP to SH 913,869 587,761 830,191 461,299 192,630 217,994 311,080 19.65%
-
Tax Rate 7.33% 8.47% 10.96% 10.43% 8.19% 5.95% 9.27% -
Total Cost 6,427,399 6,093,031 6,882,389 4,145,839 3,314,034 4,042,424 4,172,647 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 288,386 286,882 267,437 141,333 80,762 100,619 116,041 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 12.75% 8.96% 14.41% 12.98% 5.68% 6.69% 11.17% -
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 91.89 83.33 96.35 58.71 88.17 106.96 118.00 -4.07%
EPS 11.09 7.17 10.18 5.71 4.77 5.45 8.05 5.47%
DPS 3.50 3.50 3.25 1.75 2.00 2.50 3.00 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 91.89 82.89 96.22 57.55 43.21 52.25 55.39 8.79%
EPS 11.09 7.13 10.08 5.60 2.34 2.65 3.78 19.62%
DPS 3.50 3.48 3.25 1.72 0.98 1.22 1.41 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 6.27 5.64 4.94 8.14 5.14 4.11 3.69 9.22%
P/EPS 51.93 65.54 47.18 83.69 94.96 81.24 54.21 -0.71%
EY 1.93 1.53 2.12 1.19 1.05 1.23 1.84 0.79%
DY 0.61 0.74 0.68 0.37 0.44 0.57 0.69 -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 5.60 5.88 5.08 8.52 5.65 4.50 4.06 5.50%
P/EPS 46.43 68.33 48.47 87.54 104.40 88.81 59.56 -4.06%
EY 2.15 1.46 2.06 1.14 0.96 1.13 1.68 4.19%
DY 0.68 0.71 0.66 0.35 0.40 0.52 0.63 1.27%
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