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

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	2,125,436	8,170,364	6,019,455	4,100,605	1,934,224	6,649,451	4,625,714	-40.48%
YoY %	-73.99%	35.73%	46.79%	112.00%	-70.91%	43.75%	-	-
Horiz. %	45.95%	176.63%	130.13%	88.65%	41.81%	143.75%	100.00%	-
PBT	210,239	819,531	618,834	408,701	199,330	674,832	488,954	-43.06%
YoY %	-74.35%	32.43%	51.41%	105.04%	-70.46%	38.02%	-	-
Horiz. %	43.00%	167.61%	126.56%	83.59%	40.77%	138.02%	100.00%	-
Tax	-17,675	-64,123	-52,100	-32,755	-14,168	-69,062	-44,854	-46.28%
YoY %	72.44%	-23.08%	-59.06%	-131.19%	79.49%	-53.97%	-	-
Horiz. %	39.41%	142.96%	116.15%	73.03%	31.59%	153.97%	100.00%	-
NP	192,564	755,408	566,734	375,946	185,162	605,770	444,100	-42.74%
YoY %	-74.51%	33.29%	50.75%	103.04%	-69.43%	36.40%	-	-
Horiz. %	43.36%	170.10%	127.61%	84.65%	41.69%	136.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,477	602,789	452,600	298,217	148,049	483,572	363,675	-44.50%
YoY %	-75.04%	33.18%	51.77%	101.43%	-69.38%	32.97%	-	-
Horiz. %	41.38%	165.75%	124.45%	82.00%	40.71%	132.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.41%	7.82%	8.42%	8.01%	7.11%	10.23%	9.17%	-
YoY %	7.54%	-7.13%	5.12%	12.66%	-30.50%	11.56%	-	-
Horiz. %	91.71%	85.28%	91.82%	87.35%	77.54%	111.56%	100.00%	-
Total Cost	1,932,872	7,414,956	5,452,721	3,724,659	1,749,062	6,043,681	4,181,614	-40.24%
YoY %	-73.93%	35.99%	46.40%	112.95%	-71.06%	44.53%	-	-
Horiz. %	46.22%	177.32%	130.40%	89.07%	41.83%	144.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,049,504	2,227,223	1,750,798	2,082,313	2,040,775	994,554	2,265,644	21.92%
YoY %	36.92%	27.21%	-15.92%	2.04%	105.19%	-56.10%	-	-
Horiz. %	134.60%	98.30%	77.28%	91.91%	90.07%	43.90%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	57,901	226,497	167,629	111,552	55,657	140,895	91,146	-26.12%
YoY %	-74.44%	35.12%	50.27%	100.43%	-60.50%	54.58%	-	-
Horiz. %	63.53%	248.50%	183.91%	122.39%	61.06%	154.58%	100.00%	-
Div Payout %	38.48%	37.57%	37.04%	37.41%	37.59%	29.14%	25.06%	-
YoY %	2.42%	1.43%	-0.99%	-0.48%	29.00%	16.28%	-	-
Horiz. %	153.55%	149.92%	147.81%	149.28%	150.00%	116.28%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	3,049,504	2,227,223	1,750,798	2,082,313	2,040,775	994,554	2,265,644	21.92%
YoY %	36.92%	27.21%	-15.92%	2.04%	105.19%	-56.10%	-	-
Horiz. %	134.60%	98.30%	77.28%	91.91%	90.07%	43.90%	100.00%	-
NOSH	3,867,037	3,832,781	3,725,102	3,718,416	3,710,501	1,657,591	1,302,094	106.74%
YoY %	0.89%	2.89%	0.18%	0.21%	123.85%	27.30%	-	-
Horiz. %	296.99%	294.36%	286.09%	285.57%	284.96%	127.30%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	9.06%	9.25%	9.42%	9.17%	9.57%	9.11%	9.60%	-
YoY %	-2.05%	-1.80%	2.73%	-4.18%	5.05%	-5.10%	-	-
Horiz. %	94.38%	96.35%	98.12%	95.52%	99.69%	94.90%	100.00%	-
ROE	4.93%	27.06%	25.85%	14.32%	7.25%	48.62%	16.05%	-
YoY %	-81.78%	4.68%	80.52%	97.52%	-85.09%	202.93%	-	-
Horiz. %	30.72%	168.60%	161.06%	89.22%	45.17%	302.93%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	55.06	216.44	161.59	110.28	52.13	401.15	355.25	-71.17%
YoY %	-74.56%	33.94%	46.53%	111.55%	-87.00%	12.92%	-	-
Horiz. %	15.50%	60.93%	45.49%	31.04%	14.67%	112.92%	100.00%	-
EPS	3.90	16.13	12.15	8.02	3.99	13.22	27.93	-73.11%
YoY %	-75.82%	32.76%	51.50%	101.00%	-69.82%	-52.67%	-	-
Horiz. %	13.96%	57.75%	43.50%	28.71%	14.29%	47.33%	100.00%	-
DPS	1.50	6.00	4.50	3.00	1.50	8.50	7.00	-64.22%
YoY %	-75.00%	33.33%	50.00%	100.00%	-82.35%	21.43%	-	-
Horiz. %	21.43%	85.71%	64.29%	42.86%	21.43%	121.43%	100.00%	-
NAPS	0.79	0.59	0.47	0.56	0.55	0.60	1.74	-40.95%
YoY %	33.90%	25.53%	-16.07%	1.82%	-8.33%	-65.52%	-	-
Horiz. %	45.40%	33.91%	27.01%	32.18%	31.61%	34.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,735,522
RPS	25.78	99.11	73.02	49.74	23.46	80.66	56.11	-40.48%
YoY %	-73.99%	35.73%	46.80%	112.02%	-70.91%	43.75%	-	-
Horiz. %	45.95%	176.64%	130.14%	88.65%	41.81%	143.75%	100.00%	-
EPS	1.83	7.31	5.49	3.62	1.80	5.87	4.41	-44.39%
YoY %	-74.97%	33.15%	51.66%	101.11%	-69.34%	33.11%	-	-
Horiz. %	41.50%	165.76%	124.49%	82.09%	40.82%	133.11%	100.00%	-
DPS	0.70	2.75	2.03	1.35	0.68	1.71	1.11	-26.48%
YoY %	-74.55%	35.47%	50.37%	98.53%	-60.23%	54.05%	-	-
Horiz. %	63.06%	247.75%	182.88%	121.62%	61.26%	154.05%	100.00%	-
NAPS	0.3699	0.2702	0.2124	0.2526	0.2476	0.1206	0.2748	21.93%
YoY %	36.90%	27.21%	-15.91%	2.02%	105.31%	-56.11%	-	-
Horiz. %	134.61%	98.33%	77.29%	91.92%	90.10%	43.89%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
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	7.85	2.49	2.33	2.43	5.08	0.40	1.21	248.24%
YoY %	215.26%	6.87%	-4.12%	-52.17%	1,170.00%	-66.94%	-	-
Horiz. %	648.76%	205.79%	192.56%	200.83%	419.83%	33.06%	100.00%	-
P/EPS	110.82	33.75	31.03	33.42	66.42	5.45	15.36	273.83%
YoY %	228.36%	8.77%	-7.15%	-49.68%	1,118.72%	-64.52%	-	-
Horiz. %	721.48%	219.73%	202.02%	217.58%	432.42%	35.48%	100.00%	-
EY	0.90	2.96	3.22	2.99	1.51	18.35	6.51	-73.29%
YoY %	-69.59%	-8.07%	7.69%	98.01%	-91.77%	181.87%	-	-
Horiz. %	13.82%	45.47%	49.46%	45.93%	23.20%	281.87%	100.00%	-
DY	0.35	1.11	1.19	1.12	0.57	5.35	1.63	-64.17%
YoY %	-68.47%	-6.72%	6.25%	96.49%	-89.35%	228.22%	-	-
Horiz. %	21.47%	68.10%	73.01%	68.71%	34.97%	328.22%	100.00%	-
P/NAPS	5.47	9.14	8.02	4.79	4.82	2.65	2.47	69.98%
YoY %	-40.15%	13.97%	67.43%	-0.62%	81.89%	7.29%	-	-
Horiz. %	221.46%	370.04%	324.70%	193.93%	195.14%	107.29%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
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	9.01	2.67	2.94	2.98	5.26	0.59	1.22	279.69%
YoY %	237.45%	-9.18%	-1.34%	-43.35%	791.53%	-51.64%	-	-
Horiz. %	738.52%	218.85%	240.98%	244.26%	431.15%	48.36%	100.00%	-
P/EPS	127.24	36.20	39.09	41.02	68.67	8.06	15.57	306.23%
YoY %	251.49%	-7.39%	-4.71%	-40.27%	751.99%	-48.23%	-	-
Horiz. %	817.21%	232.50%	251.06%	263.46%	441.04%	51.77%	100.00%	-
EY	0.79	2.76	2.56	2.44	1.46	12.41	6.42	-75.29%
YoY %	-71.38%	7.81%	4.92%	67.12%	-88.24%	93.30%	-	-
Horiz. %	12.31%	42.99%	39.88%	38.01%	22.74%	193.30%	100.00%	-
DY	0.30	1.04	0.95	0.91	0.55	3.62	1.61	-67.40%
YoY %	-71.15%	9.47%	4.40%	65.45%	-84.81%	124.84%	-	-
Horiz. %	18.63%	64.60%	59.01%	56.52%	34.16%	224.84%	100.00%	-
P/NAPS	6.28	9.80	10.11	5.88	4.98	3.92	2.50	84.89%
YoY %	-35.92%	-3.07%	71.94%	18.07%	27.04%	56.80%	-	-
Horiz. %	251.20%	392.00%	404.40%	235.20%	199.20%	156.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos