[PMETAL] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.24%
YoY- 183.77%
Quarter Report
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,954,884 3,758,200 4,007,718 2,639,871 1,730,551 2,133,602 2,438,840 8.38%
PBT 693,813 412,265 566,199 376,811 124,916 123,468 221,423 20.94%
Tax -45,185 -30,778 -62,205 -39,704 -8,638 -4,378 -22,358 12.42%
NP 648,628 381,487 503,994 337,107 116,278 119,090 199,065 21.73%
-
NP to SH 505,830 305,789 409,174 255,581 90,065 102,887 160,603 21.05%
-
Tax Rate 6.51% 7.47% 10.99% 10.54% 6.92% 3.55% 10.10% -
Total Cost 3,306,256 3,376,713 3,503,724 2,302,764 1,614,273 2,014,512 2,239,775 6.69%
-
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 144,193 143,441 144,004 80,762 40,381 50,309 58,020 16.36%
Div Payout % 28.51% 46.91% 35.19% 31.60% 44.84% 48.90% 36.13% -
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 16.40% 10.15% 12.58% 12.77% 6.72% 5.58% 8.16% -
ROE 7.06% 4.66% 7.10% 7.19% 2.66% 3.16% 5.77% -
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 48.00 45.85 48.70 32.69 42.86 53.01 63.05 -4.43%
EPS 6.14 3.73 4.97 3.16 2.23 2.56 4.15 6.74%
DPS 1.75 1.75 1.75 1.00 1.00 1.25 1.50 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 - 8,076,219
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.00 45.61 48.64 32.04 21.00 25.89 29.60 8.38%
EPS 6.14 3.71 4.97 3.10 1.09 1.25 1.95 21.04%
DPS 1.75 1.74 1.75 0.98 0.49 0.61 0.70 16.48%
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 12.00 10.25 9.77 14.62 10.57 8.30 6.92 9.59%
P/EPS 93.83 125.98 95.73 151.05 203.10 172.12 105.01 -1.85%
EY 1.07 0.79 1.04 0.66 0.49 0.58 0.95 2.00%
DY 0.30 0.37 0.37 0.21 0.22 0.28 0.34 -2.06%
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 10.73 10.69 10.04 15.30 11.62 9.07 7.60 5.91%
P/EPS 83.89 131.34 98.34 158.00 223.28 188.16 115.37 -5.16%
EY 1.19 0.76 1.02 0.63 0.45 0.53 0.87 5.35%
DY 0.34 0.36 0.36 0.20 0.20 0.26 0.31 1.55%
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