[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -26.91%
YoY- -23.51%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 8,558,734 8,566,976 8,609,710 8,685,012 9,158,525 9,250,857 9,128,552 -4.19%
PBT 632,696 597,306 558,076 622,280 874,749 897,092 863,324 -18.66%
Tax -53,926 -47,806 -33,214 -48,916 -89,635 -97,268 -80,066 -23.10%
NP 578,770 549,500 524,862 573,364 785,114 799,824 783,258 -18.22%
-
NP to SH 471,026 452,666 435,988 460,428 629,980 631,430 622,160 -16.89%
-
Tax Rate 8.52% 8.00% 5.95% 7.86% 10.25% 10.84% 9.27% -
Total Cost 7,979,964 8,017,476 8,084,848 8,111,648 8,373,411 8,451,033 8,345,294 -2.93%
-
Net Worth 3,553,536 3,188,462 3,260,068 3,382,629 3,237,204 2,925,984 2,785,004 17.58%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 201,905 201,801 201,238 198,978 256,607 260,087 232,083 -8.84%
Div Payout % 42.87% 44.58% 46.16% 43.22% 40.73% 41.19% 37.30% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,553,536 3,188,462 3,260,068 3,382,629 3,237,204 2,925,984 2,785,004 17.58%
NOSH 4,038,109 4,038,109 4,032,431 4,020,568 3,950,700 3,942,959 3,868,746 2.88%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.76% 6.41% 6.10% 6.60% 8.57% 8.65% 8.58% -
ROE 13.26% 14.20% 13.37% 13.61% 19.46% 21.58% 22.34% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.95 212.26 213.92 218.24 231.99 237.12 236.00 -6.89%
EPS 11.72 11.28 10.90 11.56 16.18 16.29 16.10 -19.03%
DPS 5.00 5.00 5.00 5.00 6.50 6.67 6.00 -11.41%
NAPS 0.88 0.79 0.81 0.85 0.82 0.75 0.72 14.27%
Adjusted Per Share Value based on latest NOSH - 4,020,568
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 103.82 103.92 104.44 105.35 111.10 112.22 110.73 -4.19%
EPS 5.71 5.49 5.29 5.59 7.64 7.66 7.55 -16.94%
DPS 2.45 2.45 2.44 2.41 3.11 3.15 2.82 -8.92%
NAPS 0.4311 0.3868 0.3955 0.4103 0.3927 0.3549 0.3378 17.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.65 4.76 4.40 4.51 4.83 4.86 4.36 -
P/RPS 2.19 2.24 2.06 2.07 2.08 2.05 1.85 11.87%
P/EPS 39.86 42.44 40.62 38.98 30.27 30.03 27.11 29.21%
EY 2.51 2.36 2.46 2.57 3.30 3.33 3.69 -22.60%
DY 1.08 1.05 1.14 1.11 1.35 1.37 1.38 -15.03%
P/NAPS 5.28 6.03 5.43 5.31 5.89 6.48 6.06 -8.75%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 22/11/18 15/08/18 -
Price 4.88 4.77 4.81 4.24 4.15 4.90 4.79 -
P/RPS 2.30 2.25 2.25 1.94 1.79 2.07 2.03 8.65%
P/EPS 41.84 42.53 44.40 36.65 26.01 30.27 29.78 25.36%
EY 2.39 2.35 2.25 2.73 3.85 3.30 3.36 -20.26%
DY 1.02 1.05 1.04 1.18 1.57 1.36 1.25 -12.64%
P/NAPS 5.55 6.04 5.94 4.99 5.06 6.53 6.65 -11.32%

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