[PMETAL] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 12.33%
YoY- 92.78%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 14,544,685 14,593,432 14,181,224 8,720,454 7,814,446 8,924,451 8,837,061 8.65%
PBT 2,061,827 1,601,094 1,958,550 1,046,678 622,190 722,125 842,492 16.07%
Tax -136,942 -129,653 -175,645 -116,488 -59,318 -66,209 -71,401 11.45%
NP 1,924,885 1,471,441 1,782,905 930,190 562,872 655,916 771,091 16.45%
-
NP to SH 1,540,449 1,175,774 1,399,339 725,871 445,662 536,894 615,652 16.49%
-
Tax Rate 6.64% 8.10% 8.97% 11.13% 9.53% 9.17% 8.47% -
Total Cost 12,619,800 13,121,991 12,398,319 7,790,264 7,251,574 8,268,535 8,065,970 7.73%
-
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 576,773 575,269 426,672 232,191 181,688 237,297 228,483 16.67%
Div Payout % 37.44% 48.93% 30.49% 31.99% 40.77% 44.20% 37.11% -
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 13.23% 10.08% 12.57% 10.67% 7.20% 7.35% 8.73% -
ROE 21.49% 17.93% 24.29% 20.43% 13.14% 16.47% 22.11% -
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 176.52 178.04 172.34 107.98 193.52 221.74 228.46 -4.20%
EPS 18.70 14.34 17.01 8.99 11.04 13.34 15.92 2.71%
DPS 7.00 7.00 5.25 2.88 4.50 5.90 5.91 2.85%
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 - 8,239,617
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.52 177.11 172.11 105.84 94.84 108.31 107.25 8.65%
EPS 18.70 14.27 16.98 8.81 5.41 6.52 7.47 16.50%
DPS 7.00 6.98 5.18 2.82 2.21 2.88 2.77 16.69%
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 3.26 2.64 2.76 4.43 2.34 1.98 1.91 9.31%
P/EPS 30.81 32.76 27.99 53.18 41.05 32.98 27.39 1.97%
EY 3.25 3.05 3.57 1.88 2.44 3.03 3.65 -1.91%
DY 1.22 1.49 1.10 0.60 0.99 1.34 1.35 -1.67%
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 2.92 2.75 2.84 4.63 2.57 2.17 2.10 5.64%
P/EPS 27.55 34.16 28.76 55.63 45.12 36.06 30.09 -1.45%
EY 3.63 2.93 3.48 1.80 2.22 2.77 3.32 1.49%
DY 1.36 1.43 1.07 0.58 0.90 1.23 1.23 1.68%
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