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

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -9.71%
YoY- -12.79%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 14,181,224 8,720,454 7,814,446 8,924,451 8,837,061 7,836,911 5,279,299 17.89%
PBT 1,958,550 1,046,678 622,190 722,125 842,492 761,710 456,605 27.45%
Tax -175,645 -116,488 -59,318 -66,209 -71,401 -70,925 -78,758 14.29%
NP 1,782,905 930,190 562,872 655,916 771,091 690,785 377,847 29.49%
-
NP to SH 1,399,339 725,871 445,662 536,894 615,652 553,038 308,939 28.61%
-
Tax Rate 8.97% 11.13% 9.53% 9.17% 8.47% 9.31% 17.25% -
Total Cost 12,398,319 7,790,264 7,251,574 8,268,535 8,065,970 7,146,126 4,901,452 16.71%
-
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%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 426,672 232,191 181,688 237,297 228,483 165,257 116,916 24.06%
Div Payout % 30.49% 31.99% 40.77% 44.20% 37.11% 29.88% 37.84% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
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%
NOSH 8,239,617 8,076,219 4,038,109 4,032,431 3,868,746 3,735,522 1,299,599 36.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.57% 10.67% 7.20% 7.35% 8.73% 8.81% 7.16% -
ROE 24.29% 20.43% 13.14% 16.47% 22.11% 26.44% 13.98% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 172.34 107.98 193.52 221.74 228.46 209.79 406.23 -13.31%
EPS 17.01 8.99 11.04 13.34 15.92 14.80 23.77 -5.42%
DPS 5.25 2.88 4.50 5.90 5.91 4.42 9.00 -8.58%
NAPS 0.70 0.44 0.84 0.81 0.72 0.56 1.70 -13.74%
Adjusted Per Share Value based on latest NOSH - 4,032,431
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 172.11 105.84 94.84 108.31 107.25 95.11 64.07 17.89%
EPS 16.98 8.81 5.41 6.52 7.47 6.71 3.75 28.60%
DPS 5.18 2.82 2.21 2.88 2.77 2.01 1.42 24.05%
NAPS 0.6991 0.4313 0.4117 0.3957 0.338 0.2539 0.2681 17.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
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 2.76 4.43 2.34 1.98 1.91 1.28 0.91 20.30%
P/EPS 27.99 53.18 41.05 32.98 27.39 18.10 15.48 10.37%
EY 3.57 1.88 2.44 3.03 3.65 5.52 6.46 -9.40%
DY 1.10 0.60 0.99 1.34 1.35 1.65 2.45 -12.48%
P/NAPS 6.80 10.86 5.39 5.43 6.06 4.79 2.16 21.05%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
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 2.84 4.63 2.57 2.17 2.10 1.57 1.06 17.84%
P/EPS 28.76 55.63 45.12 36.06 30.09 22.22 18.09 8.02%
EY 3.48 1.80 2.22 2.77 3.32 4.50 5.53 -7.42%
DY 1.07 0.58 0.90 1.23 1.23 1.34 2.09 -10.55%
P/NAPS 6.99 11.36 5.93 5.94 6.65 5.88 2.53 18.44%

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