[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 52.08%
YoY- -22.0%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 7,571,632 3,616,748 13,802,930 10,270,490 6,829,877 3,071,677 15,692,091 -38.50%
PBT 1,234,756 540,943 1,632,137 1,208,412 805,066 392,801 1,970,928 -26.80%
Tax -90,523 -45,338 -114,639 -90,655 -68,220 -37,442 -190,186 -39.06%
NP 1,144,233 495,605 1,517,498 1,117,757 736,846 355,359 1,780,742 -25.55%
-
NP to SH 913,869 408,039 1,214,341 893,877 587,761 281,972 1,418,204 -25.41%
-
Tax Rate 7.33% 8.38% 7.02% 7.50% 8.47% 9.53% 9.65% -
Total Cost 6,427,399 3,121,143 12,285,432 9,152,733 6,093,031 2,716,318 13,911,349 -40.26%
-
Net Worth 7,168,467 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 4.88%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 288,386 144,193 576,773 432,579 286,882 143,441 556,174 -35.48%
Div Payout % 31.56% 35.34% 47.50% 48.39% 48.81% 50.87% 39.22% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 7,168,467 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 4.88%
NOSH 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 8,239,617 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 15.11% 13.70% 10.99% 10.88% 10.79% 11.57% 11.35% -
ROE 12.75% 5.90% 17.55% 13.39% 8.96% 4.14% 21.25% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 91.89 43.89 167.52 124.65 83.33 37.47 190.45 -38.51%
EPS 11.09 4.95 14.74 10.85 7.17 3.44 17.30 -25.67%
DPS 3.50 1.75 7.00 5.25 3.50 1.75 6.75 -35.48%
NAPS 0.87 0.84 0.84 0.81 0.80 0.83 0.81 4.88%
Adjusted Per Share Value based on latest NOSH - 8,239,617
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 91.85 43.87 167.43 124.58 82.85 37.26 190.35 -38.50%
EPS 11.09 4.95 14.73 10.84 7.13 3.42 17.20 -25.38%
DPS 3.50 1.75 7.00 5.25 3.48 1.74 6.75 -35.48%
NAPS 0.8696 0.8396 0.8396 0.8096 0.7954 0.8252 0.8096 4.88%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 5.76 4.65 4.81 4.71 4.70 4.87 4.88 -
P/RPS 6.27 10.59 2.87 3.78 5.64 13.00 2.56 81.79%
P/EPS 51.93 93.90 32.64 43.42 65.54 141.57 28.35 49.76%
EY 1.93 1.06 3.06 2.30 1.53 0.71 3.53 -33.16%
DY 0.61 0.38 1.46 1.11 0.74 0.36 1.38 -42.00%
P/NAPS 6.62 5.54 5.73 5.81 5.87 5.87 6.02 6.54%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 28/02/24 28/11/23 29/08/23 30/05/23 24/02/23 -
Price 5.15 5.59 4.65 4.85 4.90 4.73 5.20 -
P/RPS 5.60 12.74 2.78 3.89 5.88 12.62 2.73 61.51%
P/EPS 46.43 112.88 31.55 44.71 68.33 137.50 30.21 33.21%
EY 2.15 0.89 3.17 2.24 1.46 0.73 3.31 -25.01%
DY 0.68 0.31 1.51 1.08 0.71 0.37 1.30 -35.10%
P/NAPS 5.92 6.65 5.54 5.99 6.13 5.70 6.42 -5.26%

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