[PMETAL] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -2.8%
YoY- -16.99%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 7,811,134 7,539,481 7,556,132 7,814,446 8,217,497 8,558,734 8,670,961 -6.71%
PBT 794,783 650,167 626,164 622,190 620,742 632,696 649,910 14.34%
Tax -85,422 -69,145 -59,338 -59,318 -55,058 -53,926 -52,539 38.22%
NP 709,361 581,022 566,826 562,872 565,684 578,770 597,371 12.12%
-
NP to SH 560,355 457,202 446,131 445,662 458,484 471,026 495,907 8.47%
-
Tax Rate 10.75% 10.63% 9.48% 9.53% 8.87% 8.52% 8.08% -
Total Cost 7,101,773 6,958,459 6,989,306 7,251,574 7,651,813 7,979,964 8,073,590 -8.18%
-
Net Worth 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 9.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 191,810 171,619 171,619 181,688 191,617 200,980 209,721 -5.77%
Div Payout % 34.23% 37.54% 38.47% 40.77% 41.79% 42.67% 42.29% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,634,298 4,078,490 3,755,441 3,392,011 3,270,868 3,553,536 3,188,462 9.10%
NOSH 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 4,038,109 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.08% 7.71% 7.50% 7.20% 6.88% 6.76% 6.89% -
ROE 15.42% 11.21% 11.88% 13.14% 14.02% 13.26% 15.55% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 96.72 186.71 187.12 193.52 203.50 211.95 214.84 -41.23%
EPS 6.94 11.32 11.05 11.04 11.35 11.66 12.29 -31.65%
DPS 2.37 4.25 4.25 4.50 4.75 5.00 5.20 -40.74%
NAPS 0.45 1.01 0.93 0.84 0.81 0.88 0.79 -31.26%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 94.75 91.46 91.66 94.79 99.68 103.82 105.18 -6.71%
EPS 6.80 5.55 5.41 5.41 5.56 5.71 6.02 8.45%
DPS 2.33 2.08 2.08 2.20 2.32 2.44 2.54 -5.58%
NAPS 0.4409 0.4947 0.4555 0.4115 0.3968 0.4311 0.3868 9.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 9.90 8.39 5.14 4.53 3.29 4.65 4.76 -
P/RPS 10.24 4.49 2.75 2.34 1.62 2.19 2.22 176.83%
P/EPS 142.69 74.10 46.52 41.05 28.98 39.86 38.74 138.31%
EY 0.70 1.35 2.15 2.44 3.45 2.51 2.58 -58.05%
DY 0.24 0.51 0.83 0.99 1.44 1.08 1.09 -63.50%
P/NAPS 22.00 8.31 5.53 5.39 4.06 5.28 6.03 136.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 -
Price 5.20 8.95 6.70 4.98 4.30 4.88 4.77 -
P/RPS 5.38 4.79 3.58 2.57 2.11 2.30 2.22 80.32%
P/EPS 74.95 79.05 60.64 45.12 37.87 41.84 38.82 54.98%
EY 1.33 1.27 1.65 2.22 2.64 2.39 2.58 -35.68%
DY 0.46 0.47 0.63 0.90 1.10 1.02 1.09 -43.70%
P/NAPS 11.56 8.86 7.20 5.93 5.31 5.55 6.04 54.09%

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