[PMETAL] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 8.45%
YoY- -25.27%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 3,616,748 3,532,440 3,440,613 3,758,200 3,071,677 3,918,366 3,845,189 -3.99%
PBT 540,943 423,725 403,346 412,265 392,801 346,526 449,502 13.12%
Tax -45,338 -23,984 -22,435 -30,778 -37,442 -4,101 -57,332 -14.47%
NP 495,605 399,741 380,911 381,487 355,359 342,425 392,170 16.87%
-
NP to SH 408,039 320,464 306,116 305,789 281,972 272,209 315,804 18.61%
-
Tax Rate 8.38% 5.66% 5.56% 7.47% 9.53% 1.18% 12.75% -
Total Cost 3,121,143 3,132,699 3,059,702 3,376,713 2,716,318 3,575,941 3,453,019 -6.50%
-
Net Worth 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 11.85%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 144,193 144,193 144,193 143,441 143,441 144,193 144,193 0.00%
Div Payout % 35.34% 45.00% 47.10% 46.91% 50.87% 52.97% 45.66% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 6,921,278 6,921,278 6,674,090 6,557,312 6,803,211 6,674,090 5,850,128 11.85%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.70% 11.32% 11.07% 10.15% 11.57% 8.74% 10.20% -
ROE 5.90% 4.63% 4.59% 4.66% 4.14% 4.08% 5.40% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.89 42.87 41.76 45.85 37.47 47.56 46.67 -4.00%
EPS 4.95 3.89 3.72 3.73 3.44 3.30 3.83 18.63%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
NAPS 0.84 0.84 0.81 0.80 0.83 0.81 0.71 11.85%
Adjusted Per Share Value based on latest NOSH - 8,239,617
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 43.89 42.87 41.76 45.61 37.28 47.56 46.67 -4.00%
EPS 4.95 3.89 3.72 3.71 3.42 3.30 3.83 18.63%
DPS 1.75 1.75 1.75 1.74 1.74 1.75 1.75 0.00%
NAPS 0.84 0.84 0.81 0.7958 0.8257 0.81 0.71 11.85%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 4.65 4.81 4.71 4.70 4.87 4.88 4.04 -
P/RPS 10.59 11.22 11.28 10.25 13.00 10.26 8.66 14.34%
P/EPS 93.90 123.67 126.78 125.98 141.57 147.71 105.41 -7.41%
EY 1.06 0.81 0.79 0.79 0.71 0.68 0.95 7.57%
DY 0.38 0.36 0.37 0.37 0.36 0.36 0.43 -7.90%
P/NAPS 5.54 5.73 5.81 5.87 5.87 6.02 5.69 -1.76%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 28/11/23 29/08/23 30/05/23 24/02/23 29/11/22 -
Price 5.59 4.65 4.85 4.90 4.73 5.20 4.80 -
P/RPS 12.74 10.85 11.61 10.69 12.62 10.93 10.29 15.28%
P/EPS 112.88 119.56 130.55 131.34 137.50 157.40 125.24 -6.68%
EY 0.89 0.84 0.77 0.76 0.73 0.64 0.80 7.35%
DY 0.31 0.38 0.36 0.36 0.37 0.34 0.36 -9.47%
P/NAPS 6.65 5.54 5.99 6.13 5.70 6.42 6.76 -1.08%

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