[PMETAL] QoQ Annualized Quarter 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- 8.88%
YoY- -7.33%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 9,483,080 8,406,676 7,539,481 7,230,173 7,121,134 7,320,064 8,558,734 7.08%
PBT 1,330,086 1,152,928 650,167 588,597 537,064 574,464 632,696 64.17%
Tax -138,684 -118,552 -69,145 -55,022 -43,998 -53,444 -53,926 87.81%
NP 1,191,402 1,034,376 581,022 533,574 493,066 521,020 578,770 61.89%
-
NP to SH 922,598 822,872 457,202 419,473 385,260 410,260 471,026 56.61%
-
Tax Rate 10.43% 10.28% 10.63% 9.35% 8.19% 9.30% 8.52% -
Total Cost 8,291,678 7,372,300 6,958,459 6,696,598 6,628,068 6,799,044 7,979,964 2.58%
-
Net Worth 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 0.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 282,667 242,286 171,619 161,524 161,524 161,524 201,905 25.17%
Div Payout % 30.64% 29.44% 37.54% 38.51% 41.93% 39.37% 42.87% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 3,553,536 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 0.00%
NOSH 8,076,219 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.56% 12.30% 7.71% 7.38% 6.92% 7.12% 6.76% -
ROE 25.96% 22.64% 11.21% 11.17% 11.36% 12.54% 13.26% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 117.42 104.09 186.71 179.05 176.35 181.27 211.95 -32.57%
EPS 11.42 10.20 11.32 10.39 9.54 10.16 11.72 -1.71%
DPS 3.50 3.00 4.25 4.00 4.00 4.00 5.00 -21.17%
NAPS 0.44 0.45 1.01 0.93 0.84 0.81 0.88 -37.03%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 115.03 101.98 91.46 87.70 86.38 88.79 103.82 7.08%
EPS 11.19 9.98 5.55 5.09 4.67 4.98 5.71 56.66%
DPS 3.43 2.94 2.08 1.96 1.96 1.96 2.45 25.17%
NAPS 0.4311 0.4409 0.4947 0.4555 0.4115 0.3968 0.4311 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.78 9.90 8.39 5.14 4.53 3.29 4.65 -
P/RPS 4.07 9.51 4.49 2.87 2.57 1.81 2.19 51.21%
P/EPS 41.84 97.17 74.10 49.48 47.48 32.38 39.86 3.28%
EY 2.39 1.03 1.35 2.02 2.11 3.09 2.51 -3.21%
DY 0.73 0.30 0.51 0.78 0.88 1.22 1.08 -22.99%
P/NAPS 10.86 22.00 8.31 5.53 5.39 4.06 5.28 61.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 24/02/21 26/11/20 18/08/20 04/06/20 24/02/20 -
Price 5.00 5.20 8.95 6.70 4.98 4.30 4.88 -
P/RPS 4.26 5.00 4.79 3.74 2.82 2.37 2.30 50.87%
P/EPS 43.77 51.04 79.05 64.50 52.20 42.32 41.84 3.05%
EY 2.28 1.96 1.27 1.55 1.92 2.36 2.39 -3.09%
DY 0.70 0.58 0.47 0.60 0.80 0.93 1.02 -22.21%
P/NAPS 11.36 11.56 8.86 7.20 5.93 5.31 5.55 61.27%

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