[PMETAL] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -2.8%
YoY- -16.99%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 14,593,432 14,181,224 8,720,454 7,814,446 8,924,451 8,837,061 7,836,911 10.91%
PBT 1,601,094 1,958,550 1,046,678 622,190 722,125 842,492 761,710 13.17%
Tax -129,653 -175,645 -116,488 -59,318 -66,209 -71,401 -70,925 10.57%
NP 1,471,441 1,782,905 930,190 562,872 655,916 771,091 690,785 13.42%
-
NP to SH 1,175,774 1,399,339 725,871 445,662 536,894 615,652 553,038 13.38%
-
Tax Rate 8.10% 8.97% 11.13% 9.53% 9.17% 8.47% 9.31% -
Total Cost 13,121,991 12,398,319 7,790,264 7,251,574 8,268,535 8,065,970 7,146,126 10.65%
-
Net Worth 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,091,892 20.96%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 575,269 426,672 232,191 181,688 237,297 228,483 165,257 23.09%
Div Payout % 48.93% 30.49% 31.99% 40.77% 44.20% 37.11% 29.88% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 6,557,312 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,091,892 20.96%
NOSH 8,239,617 8,239,617 8,076,219 4,038,109 4,032,431 3,868,746 3,735,522 14.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.08% 12.57% 10.67% 7.20% 7.35% 8.73% 8.81% -
ROE 17.93% 24.29% 20.43% 13.14% 16.47% 22.11% 26.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 178.04 172.34 107.98 193.52 221.74 228.46 209.79 -2.69%
EPS 14.34 17.01 8.99 11.04 13.34 15.92 14.80 -0.52%
DPS 7.00 5.25 2.88 4.50 5.90 5.91 4.42 7.96%
NAPS 0.80 0.70 0.44 0.84 0.81 0.72 0.56 6.12%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 177.11 172.11 105.84 94.84 108.31 107.25 95.11 10.91%
EPS 14.27 16.98 8.81 5.41 6.52 7.47 6.71 13.39%
DPS 6.98 5.18 2.82 2.21 2.88 2.77 2.01 23.04%
NAPS 0.7958 0.6991 0.4313 0.4117 0.3957 0.338 0.2539 20.96%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.70 4.76 4.78 4.53 4.40 4.36 2.68 -
P/RPS 2.64 2.76 4.43 2.34 1.98 1.91 1.28 12.81%
P/EPS 32.76 27.99 53.18 41.05 32.98 27.39 18.10 10.38%
EY 3.05 3.57 1.88 2.44 3.03 3.65 5.52 -9.41%
DY 1.49 1.10 0.60 0.99 1.34 1.35 1.65 -1.68%
P/NAPS 5.87 6.80 10.86 5.39 5.43 6.06 4.79 3.44%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 24/08/21 18/08/20 20/08/19 15/08/18 16/08/17 -
Price 4.90 4.89 5.00 4.98 4.81 4.79 3.29 -
P/RPS 2.75 2.84 4.63 2.57 2.17 2.10 1.57 9.78%
P/EPS 34.16 28.76 55.63 45.12 36.06 30.09 22.22 7.42%
EY 2.93 3.48 1.80 2.22 2.77 3.32 4.50 -6.89%
DY 1.43 1.07 0.58 0.90 1.23 1.23 1.34 1.08%
P/NAPS 6.13 6.99 11.36 5.93 5.94 6.65 5.88 0.69%

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