[PMETAL] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -22.82%
YoY- 11.46%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,440,613 3,845,189 2,886,830 1,862,063 2,120,377 2,373,867 2,128,612 8.32%
PBT 403,346 449,502 394,000 172,916 168,942 241,157 210,133 11.47%
Tax -22,435 -57,332 -22,795 -19,268 -19,248 -32,918 -19,345 2.49%
NP 380,911 392,170 371,205 153,648 149,694 208,239 190,788 12.20%
-
NP to SH 306,116 315,804 283,333 121,975 121,506 162,493 154,383 12.07%
-
Tax Rate 5.56% 12.75% 5.79% 11.14% 11.39% 13.65% 9.21% -
Total Cost 3,059,702 3,453,019 2,515,625 1,708,415 1,970,683 2,165,628 1,937,824 7.90%
-
Net Worth 6,674,090 5,850,128 3,392,011 3,755,441 3,188,462 2,925,984 1,752,657 24.95%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 144,193 144,193 80,762 40,381 50,450 78,026 55,935 17.08%
Div Payout % 47.10% 45.66% 28.50% 33.11% 41.52% 48.02% 36.23% -
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 1,752,657 24.95%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,038,109 3,942,959 3,729,058 14.11%
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 11.07% 10.20% 12.86% 8.25% 7.06% 8.77% 8.96% -
ROE 4.59% 5.40% 8.35% 3.25% 3.81% 5.55% 8.81% -
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 41.76 46.67 35.74 46.11 52.54 60.85 57.08 -5.07%
EPS 3.72 3.83 3.51 3.02 3.01 4.17 4.14 -1.76%
DPS 1.75 1.75 1.00 1.00 1.25 2.00 1.50 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 - 8,239,617
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.76 46.67 35.04 22.60 25.73 28.81 25.83 8.33%
EPS 3.72 3.83 3.44 1.48 1.47 1.97 1.87 12.14%
DPS 1.75 1.75 0.98 0.49 0.61 0.95 0.68 17.05%
NAPS 0.81 0.71 0.4117 0.4558 0.387 0.3551 0.2127 24.95%
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 11.28 8.66 16.06 11.15 9.06 7.99 6.60 9.33%
P/EPS 126.78 105.41 163.61 170.17 158.11 116.68 91.06 5.66%
EY 0.79 0.95 0.61 0.59 0.63 0.86 1.10 -5.36%
DY 0.37 0.43 0.17 0.19 0.26 0.41 0.40 -1.29%
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 11.61 10.29 15.58 14.53 9.08 8.05 8.32 5.70%
P/EPS 130.55 125.24 158.77 221.81 158.44 117.64 114.73 2.17%
EY 0.77 0.80 0.63 0.45 0.63 0.85 0.87 -2.01%
DY 0.36 0.36 0.18 0.15 0.26 0.41 0.32 1.98%
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