[PMETAL] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.11%
YoY- -10.04%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 14,188,856 15,139,583 9,745,221 7,556,132 8,670,961 9,082,316 8,228,972 9.50%
PBT 1,554,938 2,014,052 1,267,762 626,164 649,910 873,516 819,303 11.26%
Tax -94,756 -210,182 -120,015 -59,338 -52,539 -84,974 -78,572 3.16%
NP 1,460,182 1,803,870 1,147,747 566,826 597,371 788,542 740,731 11.97%
-
NP to SH 1,166,086 1,431,810 887,229 446,131 495,907 623,762 584,379 12.19%
-
Tax Rate 6.09% 10.44% 9.47% 9.48% 8.08% 9.73% 9.59% -
Total Cost 12,728,674 13,335,713 8,597,474 6,989,306 8,073,590 8,293,774 7,488,241 9.24%
-
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 575,269 490,103 272,572 171,619 209,721 250,573 208,132 18.45%
Div Payout % 49.33% 34.23% 30.72% 38.47% 42.29% 40.17% 35.62% -
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 10.29% 11.91% 11.78% 7.50% 6.89% 8.68% 9.00% -
ROE 17.47% 24.47% 26.16% 11.88% 15.55% 21.32% 33.34% -
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 172.20 183.74 120.67 187.12 214.84 232.80 220.67 -4.04%
EPS 14.15 17.38 10.99 11.05 12.29 15.99 15.67 -1.68%
DPS 7.00 6.00 3.38 4.25 5.20 6.42 5.58 3.84%
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 - 4,038,109
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 172.20 183.74 118.27 91.70 105.23 110.23 99.87 9.50%
EPS 14.15 17.38 10.77 5.41 6.02 7.57 7.09 12.20%
DPS 7.00 6.00 3.31 2.08 2.55 3.04 2.53 18.47%
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 2.74 2.20 4.76 2.75 2.22 2.09 1.71 8.17%
P/EPS 33.28 23.25 52.25 46.52 38.74 30.40 24.06 5.55%
EY 3.00 4.30 1.91 2.15 2.58 3.29 4.16 -5.30%
DY 1.49 1.49 0.59 0.83 1.09 1.32 1.48 0.11%
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 2.82 2.61 4.62 3.58 2.22 2.10 2.15 4.62%
P/EPS 34.27 27.62 50.70 60.64 38.82 30.65 30.31 2.06%
EY 2.92 3.62 1.97 1.65 2.58 3.26 3.30 -2.01%
DY 1.44 1.25 0.61 0.63 1.09 1.31 1.18 3.37%
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