[PMETAL] QoQ Cumulative 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- 89.38%
YoY- -29.92%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,830,016 8,558,734 6,425,232 4,304,855 2,171,253 9,158,525 6,938,143 -58.83%
PBT 143,616 632,696 447,980 279,038 155,570 874,749 672,819 -64.24%
Tax -13,361 -53,926 -35,855 -16,607 -12,229 -89,635 -72,951 -67.71%
NP 130,255 578,770 412,125 262,431 143,341 785,114 599,868 -63.83%
-
NP to SH 102,565 471,026 339,500 217,994 115,107 629,980 473,573 -63.90%
-
Tax Rate 9.30% 8.52% 8.00% 5.95% 7.86% 10.25% 10.84% -
Total Cost 1,699,761 7,979,964 6,013,107 4,042,424 2,027,912 8,373,411 6,338,275 -58.38%
-
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 40,381 201,905 151,351 100,619 49,744 256,607 195,065 -64.97%
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 3.14% 13.26% 10.65% 6.69% 3.40% 19.46% 16.19% -
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 45.32 211.95 159.20 106.96 54.56 231.99 177.84 -59.77%
EPS 2.54 11.72 8.46 5.45 2.89 16.18 12.22 -64.87%
DPS 1.00 5.00 3.75 2.50 1.25 6.50 5.00 -65.76%
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 22.20 103.82 77.94 52.22 26.34 111.10 84.16 -58.83%
EPS 1.24 5.71 4.12 2.64 1.40 7.64 5.74 -63.96%
DPS 0.49 2.45 1.84 1.22 0.60 3.11 2.37 -65.00%
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 7.26 2.19 2.99 4.11 8.27 2.08 2.73 91.83%
P/EPS 129.53 39.86 56.59 81.24 155.92 30.27 40.04 118.57%
EY 0.77 2.51 1.77 1.23 0.64 3.30 2.50 -54.36%
DY 0.30 1.08 0.79 0.57 0.28 1.35 1.03 -56.02%
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 9.49 2.30 3.00 4.50 7.77 1.79 2.76 127.63%
P/EPS 169.30 41.84 56.71 88.81 146.59 26.01 40.37 159.82%
EY 0.59 2.39 1.76 1.13 0.68 3.85 2.48 -61.57%
DY 0.23 1.02 0.79 0.52 0.29 1.57 1.02 -62.91%
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