[PMETAL] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 4.69%
YoY- 17.73%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,954,884 3,616,748 3,532,440 3,440,613 3,758,200 3,071,677 3,918,366 0.62%
PBT 693,813 540,943 423,725 403,346 412,265 392,801 346,526 58.92%
Tax -45,185 -45,338 -23,984 -22,435 -30,778 -37,442 -4,101 395.87%
NP 648,628 495,605 399,741 380,911 381,487 355,359 342,425 53.15%
-
NP to SH 505,830 408,039 320,464 306,116 305,789 281,972 272,209 51.20%
-
Tax Rate 6.51% 8.38% 5.66% 5.56% 7.47% 9.53% 1.18% -
Total Cost 3,306,256 3,121,143 3,132,699 3,059,702 3,376,713 2,716,318 3,575,941 -5.09%
-
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 144,193 144,193 144,193 144,193 143,441 143,441 144,193 0.00%
Div Payout % 28.51% 35.34% 45.00% 47.10% 46.91% 50.87% 52.97% -
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 16.40% 13.70% 11.32% 11.07% 10.15% 11.57% 8.74% -
ROE 7.06% 5.90% 4.63% 4.59% 4.66% 4.14% 4.08% -
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 48.00 43.89 42.87 41.76 45.85 37.47 47.56 0.61%
EPS 6.14 4.95 3.89 3.72 3.73 3.44 3.30 51.33%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 0.00%
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 48.00 43.89 42.87 41.76 45.61 37.28 47.56 0.61%
EPS 6.14 4.95 3.89 3.72 3.71 3.42 3.30 51.33%
DPS 1.75 1.75 1.75 1.75 1.74 1.74 1.75 0.00%
NAPS 0.87 0.84 0.84 0.81 0.7958 0.8257 0.81 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 12.00 10.59 11.22 11.28 10.25 13.00 10.26 11.01%
P/EPS 93.83 93.90 123.67 126.78 125.98 141.57 147.71 -26.12%
EY 1.07 1.06 0.81 0.79 0.79 0.71 0.68 35.32%
DY 0.30 0.38 0.36 0.37 0.37 0.36 0.36 -11.45%
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 10.73 12.74 10.85 11.61 10.69 12.62 10.93 -1.22%
P/EPS 83.89 112.88 119.56 130.55 131.34 137.50 157.40 -34.28%
EY 1.19 0.89 0.84 0.77 0.76 0.73 0.64 51.26%
DY 0.34 0.31 0.38 0.36 0.36 0.37 0.34 0.00%
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