[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 89.38%
YoY- -29.92%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 7,928,536 4,741,540 3,560,567 4,304,855 4,564,276 4,100,605 2,875,743 18.40%
PBT 1,174,900 665,043 268,532 279,038 431,662 408,701 336,414 23.16%
Tax -128,753 -69,342 -21,999 -16,607 -40,033 -32,755 -33,156 25.35%
NP 1,046,147 595,701 246,533 262,431 391,629 375,946 303,258 22.91%
-
NP to SH 830,191 461,299 192,630 217,994 311,080 298,217 240,633 22.91%
-
Tax Rate 10.96% 10.43% 8.19% 5.95% 9.27% 8.01% 9.86% -
Total Cost 6,882,389 4,145,839 3,314,034 4,042,424 4,172,647 3,724,659 2,572,485 17.81%
-
Net Worth 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,082,313 2,208,834 17.31%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 267,437 141,333 80,762 100,619 116,041 111,552 77,958 22.79%
Div Payout % 32.21% 30.64% 41.93% 46.16% 37.30% 37.41% 32.40% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,760,191 3,553,536 3,392,011 3,260,068 2,785,004 2,082,313 2,208,834 17.31%
NOSH 8,239,617 8,076,219 4,038,109 4,032,431 3,868,746 3,718,416 1,299,314 36.03%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.19% 12.56% 6.92% 6.10% 8.58% 9.17% 10.55% -
ROE 14.41% 12.98% 5.68% 6.69% 11.17% 14.32% 10.89% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 96.35 58.71 88.17 106.96 118.00 110.28 221.33 -12.93%
EPS 10.18 5.71 4.77 5.45 8.05 8.02 18.52 -9.48%
DPS 3.25 1.75 2.00 2.50 3.00 3.00 6.00 -9.70%
NAPS 0.70 0.44 0.84 0.81 0.72 0.56 1.70 -13.74%
Adjusted Per Share Value based on latest NOSH - 4,032,431
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 96.18 57.52 43.19 52.22 55.37 49.74 34.88 18.40%
EPS 10.07 5.60 2.34 2.64 3.77 3.62 2.92 22.90%
DPS 3.24 1.71 0.98 1.22 1.41 1.35 0.95 22.67%
NAPS 0.6987 0.4311 0.4115 0.3955 0.3378 0.2526 0.2679 17.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.76 4.78 4.53 4.40 4.36 2.68 3.68 -
P/RPS 4.94 8.14 5.14 4.11 3.69 2.43 1.66 19.92%
P/EPS 47.18 83.69 94.96 81.24 54.21 33.42 19.87 15.49%
EY 2.12 1.19 1.05 1.23 1.84 2.99 5.03 -13.40%
DY 0.68 0.37 0.44 0.57 0.69 1.12 1.63 -13.55%
P/NAPS 6.80 10.86 5.39 5.43 6.06 4.79 2.16 21.05%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 24/08/21 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 -
Price 4.89 5.00 4.98 4.81 4.79 3.29 4.30 -
P/RPS 5.08 8.52 5.65 4.50 4.06 2.98 1.94 17.39%
P/EPS 48.47 87.54 104.40 88.81 59.56 41.02 23.22 13.04%
EY 2.06 1.14 0.96 1.13 1.68 2.44 4.31 -11.57%
DY 0.66 0.35 0.40 0.52 0.63 0.91 1.40 -11.77%
P/NAPS 6.99 11.36 5.93 5.94 6.65 5.88 2.53 18.44%

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