[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -5.31%
YoY- -29.92%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 7,320,064 8,558,734 8,566,976 8,609,710 8,685,012 9,158,525 9,250,857 -14.43%
PBT 574,464 632,696 597,306 558,076 622,280 874,749 897,092 -25.68%
Tax -53,444 -53,926 -47,806 -33,214 -48,916 -89,635 -97,268 -32.89%
NP 521,020 578,770 549,500 524,862 573,364 785,114 799,824 -24.83%
-
NP to SH 410,260 471,026 452,666 435,988 460,428 629,980 631,430 -24.96%
-
Tax Rate 9.30% 8.52% 8.00% 5.95% 7.86% 10.25% 10.84% -
Total Cost 6,799,044 7,979,964 8,017,476 8,084,848 8,111,648 8,373,411 8,451,033 -13.48%
-
Net Worth 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 3,237,204 2,925,984 7.70%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 161,524 201,905 201,801 201,238 198,978 256,607 260,087 -27.18%
Div Payout % 39.37% 42.87% 44.58% 46.16% 43.22% 40.73% 41.19% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,270,868 3,553,536 3,188,462 3,260,068 3,382,629 3,237,204 2,925,984 7.70%
NOSH 4,038,109 4,038,109 4,038,109 4,032,431 4,020,568 3,950,700 3,942,959 1.60%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.12% 6.76% 6.41% 6.10% 6.60% 8.57% 8.65% -
ROE 12.54% 13.26% 14.20% 13.37% 13.61% 19.46% 21.58% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 181.27 211.95 212.26 213.92 218.24 231.99 237.12 -16.38%
EPS 10.16 11.72 11.28 10.90 11.56 16.18 16.29 -26.98%
DPS 4.00 5.00 5.00 5.00 5.00 6.50 6.67 -28.86%
NAPS 0.81 0.88 0.79 0.81 0.85 0.82 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 4,032,431
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 88.79 103.82 103.92 104.44 105.35 111.10 112.22 -14.44%
EPS 4.98 5.71 5.49 5.29 5.59 7.64 7.66 -24.93%
DPS 1.96 2.45 2.45 2.44 2.41 3.11 3.15 -27.09%
NAPS 0.3968 0.4311 0.3868 0.3955 0.4103 0.3927 0.3549 7.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.29 4.65 4.76 4.40 4.51 4.83 4.86 -
P/RPS 1.81 2.19 2.24 2.06 2.07 2.08 2.05 -7.95%
P/EPS 32.38 39.86 42.44 40.62 38.98 30.27 30.03 5.14%
EY 3.09 2.51 2.36 2.46 2.57 3.30 3.33 -4.86%
DY 1.22 1.08 1.05 1.14 1.11 1.35 1.37 -7.43%
P/NAPS 4.06 5.28 6.03 5.43 5.31 5.89 6.48 -26.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 22/11/18 -
Price 4.30 4.88 4.77 4.81 4.24 4.15 4.90 -
P/RPS 2.37 2.30 2.25 2.25 1.94 1.79 2.07 9.43%
P/EPS 42.32 41.84 42.53 44.40 36.65 26.01 30.27 25.00%
EY 2.36 2.39 2.35 2.25 2.73 3.85 3.30 -20.01%
DY 0.93 1.02 1.05 1.04 1.18 1.57 1.36 -22.36%
P/NAPS 5.31 5.55 6.04 5.94 4.99 5.06 6.53 -12.86%

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