[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 0.72%
YoY- 23.93%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 8,501,744 8,170,364 8,025,940 8,201,210 7,736,896 6,649,451 6,167,618 23.88%
PBT 840,956 819,531 825,112 817,402 797,320 674,832 651,938 18.51%
Tax -70,700 -64,123 -69,466 -65,510 -56,672 -69,062 -59,805 11.81%
NP 770,256 755,408 755,645 751,892 740,648 605,770 592,133 19.18%
-
NP to SH 601,908 602,789 603,466 596,434 592,196 483,572 484,900 15.51%
-
Tax Rate 8.41% 7.82% 8.42% 8.01% 7.11% 10.23% 9.17% -
Total Cost 7,731,488 7,414,956 7,270,294 7,449,318 6,996,248 6,043,681 5,575,485 24.37%
-
Net Worth 3,049,504 2,227,223 1,750,798 2,082,313 2,040,775 994,554 2,265,644 21.92%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 231,607 226,497 223,506 223,104 222,630 140,895 121,528 53.77%
Div Payout % 38.48% 37.57% 37.04% 37.41% 37.59% 29.14% 25.06% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,049,504 2,227,223 1,750,798 2,082,313 2,040,775 994,554 2,265,644 21.92%
NOSH 3,867,037 3,832,781 3,725,103 3,718,416 3,710,501 1,657,591 1,302,094 106.74%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.06% 9.25% 9.42% 9.17% 9.57% 9.11% 9.60% -
ROE 19.74% 27.06% 34.47% 28.64% 29.02% 48.62% 21.40% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 220.24 216.44 215.46 220.56 208.51 401.15 473.67 -40.01%
EPS 15.60 16.13 16.20 16.04 15.96 13.22 37.24 -44.04%
DPS 6.00 6.00 6.00 6.00 6.00 8.50 9.33 -25.51%
NAPS 0.79 0.59 0.47 0.56 0.55 0.60 1.74 -40.95%
Adjusted Per Share Value based on latest NOSH - 3,735,522
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 103.13 99.11 97.36 99.48 93.85 80.66 74.81 23.88%
EPS 7.30 7.31 7.32 7.23 7.18 5.87 5.88 15.52%
DPS 2.81 2.75 2.71 2.71 2.70 1.71 1.47 54.08%
NAPS 0.3699 0.2702 0.2124 0.2526 0.2476 0.1206 0.2748 21.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.32 5.39 3.77 2.68 2.65 1.59 4.29 -
P/RPS 1.96 2.49 1.75 1.22 1.27 0.40 0.91 66.85%
P/EPS 27.70 33.75 23.27 16.71 16.60 5.45 11.52 79.57%
EY 3.61 2.96 4.30 5.99 6.02 18.35 8.68 -44.31%
DY 1.39 1.11 1.59 2.24 2.26 5.35 2.18 -25.93%
P/NAPS 5.47 9.14 8.02 4.79 4.82 2.65 2.47 69.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 27/02/18 21/11/17 16/08/17 18/05/17 27/02/17 28/10/16 -
Price 4.96 5.78 4.75 3.29 2.74 2.35 4.35 -
P/RPS 2.25 2.67 2.20 1.49 1.31 0.59 0.92 81.62%
P/EPS 31.81 36.20 29.32 20.51 17.17 8.06 11.68 95.13%
EY 3.14 2.76 3.41 4.88 5.82 12.41 8.56 -48.78%
DY 1.21 1.04 1.26 1.82 2.19 3.62 2.15 -31.85%
P/NAPS 6.28 9.80 10.11 5.88 4.98 3.92 2.50 84.89%

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