[PMETAL] YoY Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	4,007,718	2,639,871	1,730,551	2,133,602	2,438,840	2,079,030	1,585,758	16.70%
YoY %	51.81%	52.55%	-18.89%	-12.52%	17.31%	31.11%	-	-
Horiz. %	252.73%	166.47%	109.13%	134.55%	153.80%	131.11%	100.00%	-
PBT	566,199	376,811	124,916	123,468	221,423	209,371	199,177	19.01%
YoY %	50.26%	201.65%	1.17%	-44.24%	5.76%	5.12%	-	-
Horiz. %	284.27%	189.18%	62.72%	61.99%	111.17%	105.12%	100.00%	-
Tax	-62,205	-39,704	-8,638	-4,378	-22,358	-18,587	-19,101	21.73%
YoY %	-56.67%	-359.64%	-97.30%	80.42%	-20.29%	2.69%	-	-
Horiz. %	325.66%	207.86%	45.22%	22.92%	117.05%	97.31%	100.00%	-
NP	503,994	337,107	116,278	119,090	199,065	190,784	180,076	18.70%
YoY %	49.51%	189.91%	-2.36%	-40.18%	4.34%	5.95%	-	-
Horiz. %	279.88%	187.20%	64.57%	66.13%	110.54%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,174	255,581	90,065	102,887	160,603	150,168	146,075	18.71%
YoY %	60.10%	183.77%	-12.46%	-35.94%	6.95%	2.80%	-	-
Horiz. %	280.11%	174.97%	61.66%	70.43%	109.95%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.99%	10.54%	6.92%	3.55%	10.10%	8.88%	9.59%	-
YoY %	4.27%	52.31%	94.93%	-64.85%	13.74%	-7.40%	-	-
Horiz. %	114.60%	109.91%	72.16%	37.02%	105.32%	92.60%	100.00%	-
Total Cost	3,503,724	2,302,764	1,614,273	2,014,512	2,239,775	1,888,246	1,405,682	16.43%
YoY %	52.15%	42.65%	-19.87%	-10.06%	18.62%	34.33%	-	-
Horiz. %	249.25%	163.82%	114.84%	143.31%	159.34%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	17.30%
YoY %	62.10%	4.76%	4.05%	17.06%	33.13%	-5.32%	-	-
Horiz. %	260.72%	160.84%	153.53%	147.56%	126.06%	94.68%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	144,004	80,762	40,381	50,309	58,020	56,032	38,987	24.31%
YoY %	78.31%	100.00%	-19.73%	-13.29%	3.55%	43.72%	-	-
Horiz. %	369.36%	207.15%	103.58%	129.04%	148.82%	143.72%	100.00%	-
Div Payout %	35.19%	31.60%	44.84%	48.90%	36.13%	37.31%	26.69%	-
YoY %	11.36%	-29.53%	-8.30%	35.34%	-3.16%	39.79%	-	-
Horiz. %	131.85%	118.40%	168.00%	183.21%	135.37%	139.79%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	17.30%
YoY %	62.10%	4.76%	4.05%	17.06%	33.13%	-5.32%	-	-
Horiz. %	260.72%	160.84%	153.53%	147.56%	126.06%	94.68%	100.00%	-
NOSH	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	3,735,522	1,299,599	36.02%
YoY %	2.02%	100.00%	0.14%	4.23%	3.57%	187.44%	-	-
Horiz. %	634.01%	621.44%	310.72%	310.28%	297.69%	287.44%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	12.58%	12.77%	6.72%	5.58%	8.16%	9.18%	11.36%	-
YoY %	-1.49%	90.03%	20.43%	-31.62%	-11.11%	-19.19%	-	-
Horiz. %	110.74%	112.41%	59.15%	49.12%	71.83%	80.81%	100.00%	-
ROE	7.10%	7.19%	2.66%	3.16%	5.77%	7.18%	6.61%	-
YoY %	-1.25%	170.30%	-15.82%	-45.23%	-19.64%	8.62%	-	-
Horiz. %	107.41%	108.77%	40.24%	47.81%	87.29%	108.62%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	48.70	32.69	42.86	53.01	63.05	55.66	122.02	-14.18%
YoY %	48.98%	-23.73%	-19.15%	-15.92%	13.28%	-54.38%	-	-
Horiz. %	39.91%	26.79%	35.13%	43.44%	51.67%	45.62%	100.00%	-
EPS	4.97	3.16	2.23	2.56	4.15	4.02	11.24	-12.71%
YoY %	57.28%	41.70%	-12.89%	-38.31%	3.23%	-64.23%	-	-
Horiz. %	44.22%	28.11%	19.84%	22.78%	36.92%	35.77%	100.00%	-
DPS	1.75	1.00	1.00	1.25	1.50	1.50	3.00	-8.58%
YoY %	75.00%	0.00%	-20.00%	-16.67%	0.00%	-50.00%	-	-
Horiz. %	58.33%	33.33%	33.33%	41.67%	50.00%	50.00%	100.00%	-
NAPS	0.70	0.44	0.84	0.81	0.72	0.56	1.70	-13.74%
YoY %	59.09%	-47.62%	3.70%	12.50%	28.57%	-67.06%	-	-
Horiz. %	41.18%	25.88%	49.41%	47.65%	42.35%	32.94%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 4,032,431
RPS	48.64	32.04	21.00	25.89	29.60	25.23	19.25	16.69%
YoY %	51.81%	52.57%	-18.89%	-12.53%	17.32%	31.06%	-	-
Horiz. %	252.68%	166.44%	109.09%	134.49%	153.77%	131.06%	100.00%	-
EPS	4.97	3.10	1.09	1.25	1.95	1.82	1.77	18.76%
YoY %	60.32%	184.40%	-12.80%	-35.90%	7.14%	2.82%	-	-
Horiz. %	280.79%	175.14%	61.58%	70.62%	110.17%	102.82%	100.00%	-
DPS	1.75	0.98	0.49	0.61	0.70	0.68	0.47	24.48%
YoY %	78.57%	100.00%	-19.67%	-12.86%	2.94%	44.68%	-	-
Horiz. %	372.34%	208.51%	104.26%	129.79%	148.94%	144.68%	100.00%	-
NAPS	0.6991	0.4313	0.4117	0.3957	0.338	0.2539	0.2681	17.31%
YoY %	62.09%	4.76%	4.04%	17.07%	33.12%	-5.30%	-	-
Horiz. %	260.76%	160.87%	153.56%	147.59%	126.07%	94.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	4.76	4.78	4.53	4.40	4.36	2.68	3.68	-
P/RPS	9.77	14.62	10.57	8.30	6.92	4.82	3.02	21.60%
YoY %	-33.17%	38.32%	27.35%	19.94%	43.57%	59.60%	-	-
Horiz. %	323.51%	484.11%	350.00%	274.83%	229.14%	159.60%	100.00%	-
P/EPS	95.73	151.05	203.10	172.12	105.01	66.67	32.74	19.57%
YoY %	-36.62%	-25.63%	18.00%	63.91%	57.51%	103.63%	-	-
Horiz. %	292.39%	461.36%	620.34%	525.72%	320.74%	203.63%	100.00%	-
EY	1.04	0.66	0.49	0.58	0.95	1.50	3.05	-16.40%
YoY %	57.58%	34.69%	-15.52%	-38.95%	-36.67%	-50.82%	-	-
Horiz. %	34.10%	21.64%	16.07%	19.02%	31.15%	49.18%	100.00%	-
DY	0.37	0.21	0.22	0.28	0.34	0.56	0.82	-12.41%
YoY %	76.19%	-4.55%	-21.43%	-17.65%	-39.29%	-31.71%	-	-
Horiz. %	45.12%	25.61%	26.83%	34.15%	41.46%	68.29%	100.00%	-
P/NAPS	6.80	10.86	5.39	5.43	6.06	4.79	2.16	21.05%
YoY %	-37.38%	101.48%	-0.74%	-10.40%	26.51%	121.76%	-	-
Horiz. %	314.81%	502.78%	249.54%	251.39%	280.56%	221.76%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	24/08/21	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	-
Price	4.89	5.00	4.98	4.81	4.79	3.29	4.30	-
P/RPS	10.04	15.30	11.62	9.07	7.60	5.91	3.52	19.07%
YoY %	-34.38%	31.67%	28.11%	19.34%	28.60%	67.90%	-	-
Horiz. %	285.23%	434.66%	330.11%	257.67%	215.91%	167.90%	100.00%	-
P/EPS	98.34	158.00	223.28	188.16	115.37	81.84	38.26	17.03%
YoY %	-37.76%	-29.24%	18.66%	63.09%	40.97%	113.90%	-	-
Horiz. %	257.03%	412.96%	583.59%	491.79%	301.54%	213.90%	100.00%	-
EY	1.02	0.63	0.45	0.53	0.87	1.22	2.61	-14.48%
YoY %	61.90%	40.00%	-15.09%	-39.08%	-28.69%	-53.26%	-	-
Horiz. %	39.08%	24.14%	17.24%	20.31%	33.33%	46.74%	100.00%	-
DY	0.36	0.20	0.20	0.26	0.31	0.46	0.70	-10.48%
YoY %	80.00%	0.00%	-23.08%	-16.13%	-32.61%	-34.29%	-	-
Horiz. %	51.43%	28.57%	28.57%	37.14%	44.29%	65.71%	100.00%	-
P/NAPS	6.99	11.36	5.93	5.94	6.65	5.88	2.53	18.44%
YoY %	-38.47%	91.57%	-0.17%	-10.68%	13.10%	132.41%	-	-
Horiz. %	276.28%	449.01%	234.39%	234.78%	262.85%	232.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos