[PMETAL] YoY Cumulative 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- 61.42%
YoY- 136.69%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 10,270,490 11,773,725 7,628,370 5,422,630 6,425,232 6,938,143 6,019,455 9.30%
PBT 1,208,412 1,624,402 1,059,043 441,448 447,980 672,819 618,834 11.79%
Tax -90,655 -186,085 -92,137 -41,267 -35,855 -72,951 -52,100 9.66%
NP 1,117,757 1,438,317 966,906 400,181 412,125 599,868 566,734 11.97%
-
NP to SH 893,877 1,145,995 744,632 314,605 339,500 473,573 452,600 12.00%
-
Tax Rate 7.50% 11.46% 8.70% 9.35% 8.00% 10.84% 8.42% -
Total Cost 9,152,733 10,335,408 6,661,464 5,022,449 6,013,107 6,338,275 5,452,721 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 432,579 411,980 222,096 121,143 151,351 195,065 167,629 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 3,725,102 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 13.39% 19.59% 21.95% 8.38% 10.65% 16.19% 25.85% -
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 124.65 142.89 94.45 134.29 159.20 177.84 161.59 -4.23%
EPS 10.85 14.01 9.22 7.79 8.46 12.22 12.15 -1.86%
DPS 5.25 5.00 2.75 3.00 3.75 5.00 4.50 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 124.65 142.89 92.58 65.81 77.98 84.20 73.06 9.30%
EPS 10.85 14.01 9.04 3.82 4.12 5.75 5.49 12.01%
DPS 5.25 5.00 2.70 1.47 1.84 2.37 2.03 17.15%
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 3.78 2.83 6.08 3.83 2.99 2.73 2.33 8.39%
P/EPS 43.42 29.05 62.26 65.97 56.59 40.04 31.03 5.75%
EY 2.30 3.44 1.61 1.52 1.77 2.50 3.22 -5.45%
DY 1.11 1.24 0.48 0.58 0.79 1.03 1.19 -1.15%
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 3.89 3.36 5.90 4.99 3.00 2.76 2.94 4.77%
P/EPS 44.71 34.51 60.41 86.00 56.71 40.37 39.09 2.26%
EY 2.24 2.90 1.66 1.16 1.76 2.48 2.56 -2.19%
DY 1.08 1.04 0.49 0.45 0.79 1.02 0.95 2.15%
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