[PMETAL] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -2.66%
YoY- -22.89%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 14,842,950 12,813,377 7,811,134 8,217,497 9,229,689 8,477,251 7,258,925 12.65%
PBT 1,755,028 1,769,162 794,783 620,742 820,080 830,440 751,516 15.17%
Tax -161,080 -153,144 -85,422 -55,058 -84,189 -67,630 -71,439 14.50%
NP 1,593,948 1,616,018 709,361 565,684 735,891 762,810 680,077 15.24%
-
NP to SH 1,279,159 1,245,746 560,355 458,484 594,610 605,217 548,945 15.13%
-
Tax Rate 9.18% 8.66% 10.75% 8.87% 10.27% 8.14% 9.51% -
Total Cost 13,249,002 11,197,359 7,101,773 7,651,813 8,493,798 7,714,441 6,578,848 12.36%
-
Net Worth 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 2,040,775 22.21%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 575,832 363,429 191,810 191,617 245,008 226,495 148,213 25.36%
Div Payout % 45.02% 29.17% 34.23% 41.79% 41.20% 37.42% 27.00% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 6,803,211 3,230,487 3,634,298 3,270,868 3,382,629 3,049,504 2,040,775 22.21%
NOSH 8,239,617 8,076,219 4,038,109 4,038,109 4,020,568 3,867,037 3,710,501 14.21%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.74% 12.61% 9.08% 6.88% 7.97% 9.00% 9.37% -
ROE 18.80% 38.56% 15.42% 14.02% 17.58% 19.85% 26.90% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 181.09 158.66 96.72 203.50 231.93 219.61 195.63 -1.27%
EPS 15.61 15.42 6.94 11.35 14.94 15.68 14.79 0.90%
DPS 7.00 4.50 2.37 4.75 6.16 5.87 3.99 9.81%
NAPS 0.83 0.40 0.45 0.81 0.85 0.79 0.55 7.09%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 180.14 155.51 94.80 99.73 112.02 102.88 88.10 12.65%
EPS 15.52 15.12 6.80 5.56 7.22 7.35 6.66 15.13%
DPS 6.99 4.41 2.33 2.33 2.97 2.75 1.80 25.35%
NAPS 0.8257 0.3921 0.4411 0.397 0.4105 0.3701 0.2477 22.21%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.87 6.20 9.90 3.29 4.51 4.32 2.65 -
P/RPS 2.69 3.91 10.24 1.62 1.94 1.97 1.35 12.17%
P/EPS 31.21 40.19 142.69 28.98 30.18 27.55 17.91 9.69%
EY 3.20 2.49 0.70 3.45 3.31 3.63 5.58 -8.84%
DY 1.44 0.73 0.24 1.44 1.37 1.36 1.51 -0.78%
P/NAPS 5.87 15.50 22.00 4.06 5.31 5.47 4.82 3.33%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 04/06/20 27/05/19 17/05/18 18/05/17 -
Price 4.73 5.50 5.20 4.30 4.24 4.96 2.74 -
P/RPS 2.61 3.47 5.38 2.11 1.83 2.26 1.40 10.93%
P/EPS 30.31 35.66 74.95 37.87 28.38 31.64 18.52 8.55%
EY 3.30 2.80 1.33 2.64 3.52 3.16 5.40 -7.87%
DY 1.48 0.82 0.46 1.10 1.45 1.18 1.46 0.22%
P/NAPS 5.70 13.75 11.56 5.31 4.99 6.28 4.98 2.27%

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