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

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	15,143,264	13,659,754	15,857,072	9,483,080	7,121,134	8,609,710	9,128,552	8.79%
YoY %	10.86%	-13.86%	67.21%	33.17%	-17.29%	-5.68%	-	-
Horiz. %	165.89%	149.64%	173.71%	103.88%	78.01%	94.32%	100.00%	-
PBT	2,469,512	1,610,132	2,349,800	1,330,086	537,064	558,076	863,324	19.12%
YoY %	53.37%	-31.48%	76.67%	147.66%	-3.77%	-35.36%	-	-
Horiz. %	286.05%	186.50%	272.18%	154.07%	62.21%	64.64%	100.00%	-
Tax	-181,046	-136,440	-257,506	-138,684	-43,998	-33,214	-80,066	14.55%
YoY %	-32.69%	47.01%	-85.68%	-215.21%	-32.47%	58.52%	-	-
Horiz. %	226.12%	170.41%	321.62%	173.21%	54.95%	41.48%	100.00%	-
NP	2,288,466	1,473,692	2,092,294	1,191,402	493,066	524,862	783,258	19.54%
YoY %	55.29%	-29.57%	75.62%	141.63%	-6.06%	-32.99%	-	-
Horiz. %	292.17%	188.15%	267.13%	152.11%	62.95%	67.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,827,738	1,175,522	1,660,382	922,598	385,260	435,988	622,160	19.65%
YoY %	55.48%	-29.20%	79.97%	139.47%	-11.64%	-29.92%	-	-
Horiz. %	293.77%	188.94%	266.87%	148.29%	61.92%	70.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.33%	8.47%	10.96%	10.43%	8.19%	5.95%	9.27%	-
YoY %	-13.46%	-22.72%	5.08%	27.35%	37.65%	-35.81%	-	-
Horiz. %	79.07%	91.37%	118.23%	112.51%	88.35%	64.19%	100.00%	-
Total Cost	12,854,798	12,186,062	13,764,778	8,291,678	6,628,068	8,084,848	8,345,294	7.45%
YoY %	5.49%	-11.47%	66.01%	25.10%	-18.02%	-3.12%	-	-
Horiz. %	154.04%	146.02%	164.94%	99.36%	79.42%	96.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,168,467	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	17.04%
YoY %	9.32%	13.84%	62.10%	4.76%	4.05%	17.06%	-	-
Horiz. %	257.40%	235.45%	206.83%	127.60%	121.80%	117.06%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	576,773	573,764	534,874	282,667	161,524	201,238	232,083	16.36%
YoY %	0.52%	7.27%	89.22%	75.00%	-19.73%	-13.29%	-	-
Horiz. %	248.52%	247.22%	230.47%	121.80%	69.60%	86.71%	100.00%	-
Div Payout %	31.56%	48.81%	32.21%	30.64%	41.93%	46.16%	37.30%	-
YoY %	-35.34%	51.54%	5.12%	-26.93%	-9.16%	23.75%	-	-
Horiz. %	84.61%	130.86%	86.35%	82.14%	112.41%	123.75%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	7,168,467	6,557,312	5,760,191	3,553,536	3,392,011	3,260,068	2,785,004	17.04%
YoY %	9.32%	13.84%	62.10%	4.76%	4.05%	17.06%	-	-
Horiz. %	257.40%	235.45%	206.83%	127.60%	121.80%	117.06%	100.00%	-
NOSH	8,239,617	8,239,617	8,239,617	8,076,219	4,038,109	4,032,431	3,868,746	13.41%
YoY %	0.00%	0.00%	2.02%	100.00%	0.14%	4.23%	-	-
Horiz. %	212.98%	212.98%	212.98%	208.76%	104.38%	104.23%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	15.11%	10.79%	13.19%	12.56%	6.92%	6.10%	8.58%	-
YoY %	40.04%	-18.20%	5.02%	81.50%	13.44%	-28.90%	-	-
Horiz. %	176.11%	125.76%	153.73%	146.39%	80.65%	71.10%	100.00%	-
ROE	25.50%	17.93%	28.83%	25.96%	11.36%	13.37%	22.34%	-
YoY %	42.22%	-37.81%	11.06%	128.52%	-15.03%	-40.15%	-	-
Horiz. %	114.15%	80.26%	129.05%	116.20%	50.85%	59.85%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	183.79	166.65	192.70	117.42	176.35	213.92	236.00	-4.07%
YoY %	10.29%	-13.52%	64.11%	-33.42%	-17.56%	-9.36%	-	-
Horiz. %	77.88%	70.61%	81.65%	49.75%	74.72%	90.64%	100.00%	-
EPS	22.18	14.34	20.36	11.42	9.54	10.90	16.10	5.47%
YoY %	54.67%	-29.57%	78.28%	19.71%	-12.48%	-32.30%	-	-
Horiz. %	137.76%	89.07%	126.46%	70.93%	59.25%	67.70%	100.00%	-
DPS	7.00	7.00	6.50	3.50	4.00	5.00	6.00	2.60%
YoY %	0.00%	7.69%	85.71%	-12.50%	-20.00%	-16.67%	-	-
Horiz. %	116.67%	116.67%	108.33%	58.33%	66.67%	83.33%	100.00%	-
NAPS	0.87	0.80	0.70	0.44	0.84	0.81	0.72	3.20%
YoY %	8.75%	14.29%	59.09%	-47.62%	3.70%	12.50%	-	-
Horiz. %	120.83%	111.11%	97.22%	61.11%	116.67%	112.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	183.79	165.78	192.45	115.09	86.43	104.49	110.79	8.79%
YoY %	10.86%	-13.86%	67.22%	33.16%	-17.28%	-5.69%	-	-
Horiz. %	165.89%	149.63%	173.71%	103.88%	78.01%	94.31%	100.00%	-
EPS	22.18	14.27	20.15	11.20	4.68	5.29	7.55	19.65%
YoY %	55.43%	-29.18%	79.91%	139.32%	-11.53%	-29.93%	-	-
Horiz. %	293.77%	189.01%	266.89%	148.34%	61.99%	70.07%	100.00%	-
DPS	7.00	6.96	6.49	3.43	1.96	2.44	2.82	16.34%
YoY %	0.57%	7.24%	89.21%	75.00%	-19.67%	-13.48%	-	-
Horiz. %	248.23%	246.81%	230.14%	121.63%	69.50%	86.52%	100.00%	-
NAPS	0.87	0.7958	0.6991	0.4313	0.4117	0.3957	0.338	17.04%
YoY %	9.32%	13.83%	62.09%	4.76%	4.04%	17.07%	-	-
Horiz. %	257.40%	235.44%	206.83%	127.60%	121.80%	117.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	5.76	4.70	4.76	4.78	4.53	4.40	4.36	-
P/RPS	3.13	2.82	2.47	4.07	2.57	2.06	1.85	9.15%
YoY %	10.99%	14.17%	-39.31%	58.37%	24.76%	11.35%	-	-
Horiz. %	169.19%	152.43%	133.51%	220.00%	138.92%	111.35%	100.00%	-
P/EPS	25.97	32.77	23.59	41.84	47.48	40.62	27.11	-0.71%
YoY %	-20.75%	38.91%	-43.62%	-11.88%	16.89%	49.83%	-	-
Horiz. %	95.79%	120.88%	87.02%	154.33%	175.14%	149.83%	100.00%	-
EY	3.85	3.05	4.24	2.39	2.11	2.46	3.69	0.70%
YoY %	26.23%	-28.07%	77.41%	13.27%	-14.23%	-33.33%	-	-
Horiz. %	104.34%	82.66%	114.91%	64.77%	57.18%	66.67%	100.00%	-
DY	1.22	1.49	1.37	0.73	0.88	1.14	1.38	-2.03%
YoY %	-18.12%	8.76%	87.67%	-17.05%	-22.81%	-17.39%	-	-
Horiz. %	88.41%	107.97%	99.28%	52.90%	63.77%	82.61%	100.00%	-
P/NAPS	6.62	5.87	6.80	10.86	5.39	5.43	6.06	1.48%
YoY %	12.78%	-13.68%	-37.38%	101.48%	-0.74%	-10.40%	-	-
Horiz. %	109.24%	96.86%	112.21%	179.21%	88.94%	89.60%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	29/08/24	29/08/23	25/08/22	24/08/21	18/08/20	20/08/19	15/08/18	-
Price	5.15	4.90	4.89	5.00	4.98	4.81	4.79	-
P/RPS	2.80	2.94	2.54	4.26	2.82	2.25	2.03	5.50%
YoY %	-4.76%	15.75%	-40.38%	51.06%	25.33%	10.84%	-	-
Horiz. %	137.93%	144.83%	125.12%	209.85%	138.92%	110.84%	100.00%	-
P/EPS	23.22	34.17	24.23	43.77	52.20	44.40	29.78	-4.05%
YoY %	-32.05%	41.02%	-44.64%	-16.15%	17.57%	49.09%	-	-
Horiz. %	77.97%	114.74%	81.36%	146.98%	175.29%	149.09%	100.00%	-
EY	4.31	2.93	4.13	2.28	1.92	2.25	3.36	4.23%
YoY %	47.10%	-29.06%	81.14%	18.75%	-14.67%	-33.04%	-	-
Horiz. %	128.27%	87.20%	122.92%	67.86%	57.14%	66.96%	100.00%	-
DY	1.36	1.43	1.33	0.70	0.80	1.04	1.25	1.41%
YoY %	-4.90%	7.52%	90.00%	-12.50%	-23.08%	-16.80%	-	-
Horiz. %	108.80%	114.40%	106.40%	56.00%	64.00%	83.20%	100.00%	-
P/NAPS	5.92	6.13	6.99	11.36	5.93	5.94	6.65	-1.91%
YoY %	-3.43%	-12.30%	-38.47%	91.57%	-0.17%	-10.68%	-	-
Horiz. %	89.02%	92.18%	105.11%	170.83%	89.17%	89.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos