[PMETAL] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	8,720,454	7,814,446	8,924,451	8,837,061	7,836,911	5,279,299	4,166,395	13.08%
YoY %	11.59%	-12.44%	0.99%	12.76%	48.45%	26.71%	-	-
Horiz. %	209.30%	187.56%	214.20%	212.10%	188.10%	126.71%	100.00%	-
PBT	1,046,678	622,190	722,125	842,492	761,710	456,605	290,085	23.82%
YoY %	68.22%	-13.84%	-14.29%	10.61%	66.82%	57.40%	-	-
Horiz. %	360.82%	214.49%	248.94%	290.43%	262.58%	157.40%	100.00%	-
Tax	-116,488	-59,318	-66,209	-71,401	-70,925	-78,758	-34,804	22.28%
YoY %	-96.38%	10.41%	7.27%	-0.67%	9.95%	-126.29%	-	-
Horiz. %	334.70%	170.43%	190.23%	205.15%	203.78%	226.29%	100.00%	-
NP	930,190	562,872	655,916	771,091	690,785	377,847	255,281	24.02%
YoY %	65.26%	-14.19%	-14.94%	11.63%	82.82%	48.01%	-	-
Horiz. %	364.38%	220.49%	256.94%	302.06%	270.60%	148.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	725,871	445,662	536,894	615,652	553,038	308,939	192,539	24.72%
YoY %	62.87%	-16.99%	-12.79%	11.32%	79.01%	60.46%	-	-
Horiz. %	377.00%	231.47%	278.85%	319.75%	287.23%	160.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.13%	9.53%	9.17%	8.47%	9.31%	17.25%	12.00%	-
YoY %	16.79%	3.93%	8.26%	-9.02%	-46.03%	43.75%	-	-
Horiz. %	92.75%	79.42%	76.42%	70.58%	77.58%	143.75%	100.00%	-
Total Cost	7,790,264	7,251,574	8,268,535	8,065,970	7,146,126	4,901,452	3,911,114	12.15%
YoY %	7.43%	-12.30%	2.51%	12.87%	45.80%	25.32%	-	-
Horiz. %	199.18%	185.41%	211.41%	206.23%	182.71%	125.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,553,536	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	9.40%
YoY %	4.76%	4.05%	17.06%	33.13%	-5.32%	6.66%	-	-
Horiz. %	171.56%	163.76%	157.39%	134.46%	100.99%	106.66%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	232,191	181,688	237,297	228,483	165,257	116,916	97,004	15.64%
YoY %	27.80%	-23.43%	3.86%	38.26%	41.35%	20.53%	-	-
Horiz. %	239.36%	187.30%	244.63%	235.54%	170.36%	120.53%	100.00%	-
Div Payout %	31.99%	40.77%	44.20%	37.11%	29.88%	37.84%	50.38%	-
YoY %	-21.54%	-7.76%	19.11%	24.20%	-21.04%	-24.89%	-	-
Horiz. %	63.50%	80.92%	87.73%	73.66%	59.31%	75.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,553,536	3,392,011	3,260,068	2,785,004	2,091,892	2,209,319	2,071,288	9.40%
YoY %	4.76%	4.05%	17.06%	33.13%	-5.32%	6.66%	-	-
Horiz. %	171.56%	163.76%	157.39%	134.46%	100.99%	106.66%	100.00%	-
NOSH	8,076,219	4,038,109	4,032,431	3,868,746	3,735,522	1,299,599	1,294,554	35.64%
YoY %	100.00%	0.14%	4.23%	3.57%	187.44%	0.39%	-	-
Horiz. %	623.86%	311.93%	311.49%	298.85%	288.56%	100.39%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.67%	7.20%	7.35%	8.73%	8.81%	7.16%	6.13%	-
YoY %	48.19%	-2.04%	-15.81%	-0.91%	23.04%	16.80%	-	-
Horiz. %	174.06%	117.46%	119.90%	142.41%	143.72%	116.80%	100.00%	-
ROE	20.43%	13.14%	16.47%	22.11%	26.44%	13.98%	9.30%	-
YoY %	55.48%	-20.22%	-25.51%	-16.38%	89.13%	50.32%	-	-
Horiz. %	219.68%	141.29%	177.10%	237.74%	284.30%	150.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	107.98	193.52	221.74	228.46	209.79	406.23	321.84	-16.62%
YoY %	-44.20%	-12.73%	-2.94%	8.90%	-48.36%	26.22%	-	-
Horiz. %	33.55%	60.13%	68.90%	70.99%	65.18%	126.22%	100.00%	-
EPS	8.99	11.04	13.34	15.92	14.80	23.77	14.87	-8.03%
YoY %	-18.57%	-17.24%	-16.21%	7.57%	-37.74%	59.85%	-	-
Horiz. %	60.46%	74.24%	89.71%	107.06%	99.53%	159.85%	100.00%	-
DPS	2.88	4.50	5.90	5.91	4.42	9.00	7.49	-14.71%
YoY %	-36.00%	-23.73%	-0.17%	33.71%	-50.89%	20.16%	-	-
Horiz. %	38.45%	60.08%	78.77%	78.91%	59.01%	120.16%	100.00%	-
NAPS	0.44	0.84	0.81	0.72	0.56	1.70	1.60	-19.34%
YoY %	-47.62%	3.70%	12.50%	28.57%	-67.06%	6.25%	-	-
Horiz. %	27.50%	52.50%	50.62%	45.00%	35.00%	106.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,868,746
RPS	105.84	94.84	108.31	107.25	95.11	64.07	50.57	13.08%
YoY %	11.60%	-12.44%	0.99%	12.76%	48.45%	26.70%	-	-
Horiz. %	209.29%	187.54%	214.18%	212.08%	188.08%	126.70%	100.00%	-
EPS	8.81	5.41	6.52	7.47	6.71	3.75	2.34	24.70%
YoY %	62.85%	-17.02%	-12.72%	11.33%	78.93%	60.26%	-	-
Horiz. %	376.50%	231.20%	278.63%	319.23%	286.75%	160.26%	100.00%	-
DPS	2.82	2.21	2.88	2.77	2.01	1.42	1.18	15.61%
YoY %	27.60%	-23.26%	3.97%	37.81%	41.55%	20.34%	-	-
Horiz. %	238.98%	187.29%	244.07%	234.75%	170.34%	120.34%	100.00%	-
NAPS	0.4313	0.4117	0.3957	0.338	0.2539	0.2681	0.2514	9.40%
YoY %	4.76%	4.04%	17.07%	33.12%	-5.30%	6.64%	-	-
Horiz. %	171.56%	163.76%	157.40%	134.45%	100.99%	106.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.78	4.53	4.40	4.36	2.68	3.68	2.60	-
P/RPS	4.43	2.34	1.98	1.91	1.28	0.91	0.81	32.70%
YoY %	89.32%	18.18%	3.66%	49.22%	40.66%	12.35%	-	-
Horiz. %	546.91%	288.89%	244.44%	235.80%	158.02%	112.35%	100.00%	-
P/EPS	53.18	41.05	32.98	27.39	18.10	15.48	17.48	20.35%
YoY %	29.55%	24.47%	20.41%	51.33%	16.93%	-11.44%	-	-
Horiz. %	304.23%	234.84%	188.67%	156.69%	103.55%	88.56%	100.00%	-
EY	1.88	2.44	3.03	3.65	5.52	6.46	5.72	-16.91%
YoY %	-22.95%	-19.47%	-16.99%	-33.88%	-14.55%	12.94%	-	-
Horiz. %	32.87%	42.66%	52.97%	63.81%	96.50%	112.94%	100.00%	-
DY	0.60	0.99	1.34	1.35	1.65	2.45	2.88	-22.98%
YoY %	-39.39%	-26.12%	-0.74%	-18.18%	-32.65%	-14.93%	-	-
Horiz. %	20.83%	34.38%	46.53%	46.88%	57.29%	85.07%	100.00%	-
P/NAPS	10.86	5.39	5.43	6.06	4.79	2.16	1.62	37.27%
YoY %	101.48%	-0.74%	-10.40%	26.51%	121.76%	33.33%	-	-
Horiz. %	670.37%	332.72%	335.19%	374.07%	295.68%	133.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	-
Price	5.00	4.98	4.81	4.79	3.29	4.30	1.85	-
P/RPS	4.63	2.57	2.17	2.10	1.57	1.06	0.57	41.73%
YoY %	80.16%	18.43%	3.33%	33.76%	48.11%	85.96%	-	-
Horiz. %	812.28%	450.88%	380.70%	368.42%	275.44%	185.96%	100.00%	-
P/EPS	55.63	45.12	36.06	30.09	22.22	18.09	12.44	28.32%
YoY %	23.29%	25.12%	19.84%	35.42%	22.83%	45.42%	-	-
Horiz. %	447.19%	362.70%	289.87%	241.88%	178.62%	145.42%	100.00%	-
EY	1.80	2.22	2.77	3.32	4.50	5.53	8.04	-22.05%
YoY %	-18.92%	-19.86%	-16.57%	-26.22%	-18.63%	-31.22%	-	-
Horiz. %	22.39%	27.61%	34.45%	41.29%	55.97%	68.78%	100.00%	-
DY	0.58	0.90	1.23	1.23	1.34	2.09	4.05	-27.64%
YoY %	-35.56%	-26.83%	0.00%	-8.21%	-35.89%	-48.40%	-	-
Horiz. %	14.32%	22.22%	30.37%	30.37%	33.09%	51.60%	100.00%	-
P/NAPS	11.36	5.93	5.94	6.65	5.88	2.53	1.16	46.21%
YoY %	91.57%	-0.17%	-10.68%	13.10%	132.41%	118.10%	-	-
Horiz. %	979.31%	511.21%	512.07%	573.28%	506.90%	218.10%	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