[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.77%
YoY- 24.45%
Quarter Report
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 5,422,630 6,425,232 6,938,143 6,019,455 4,625,714 3,019,439 2,926,018 10.81%
PBT 441,448 447,980 672,819 618,834 488,954 155,363 236,228 10.97%
Tax -41,267 -35,855 -72,951 -52,100 -44,854 -35,560 -29,261 5.89%
NP 400,181 412,125 599,868 566,734 444,100 119,803 206,967 11.60%
-
NP to SH 314,605 339,500 473,573 452,600 363,675 97,371 170,710 10.71%
-
Tax Rate 9.35% 8.00% 10.84% 8.42% 9.17% 22.89% 12.39% -
Total Cost 5,022,449 6,013,107 6,338,275 5,452,721 4,181,614 2,899,636 2,719,051 10.75%
-
Net Worth 3,755,441 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 13.08%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 121,143 151,351 195,065 167,629 91,146 75,972 68,221 10.03%
Div Payout % 38.51% 44.58% 41.19% 37.04% 25.06% 78.02% 39.96% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,755,441 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 1,794,737 13.08%
NOSH 4,038,109 4,038,109 3,942,959 3,725,102 1,302,094 1,266,202 524,777 40.46%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.38% 6.41% 8.65% 9.42% 9.60% 3.97% 7.07% -
ROE 8.38% 10.65% 16.19% 25.85% 16.05% 5.38% 9.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 134.29 159.20 177.84 161.59 355.25 238.46 557.57 -21.10%
EPS 7.79 8.46 12.22 12.15 27.93 7.69 32.53 -21.17%
DPS 3.00 3.75 5.00 4.50 7.00 6.00 13.00 -21.66%
NAPS 0.93 0.79 0.75 0.47 1.74 1.43 3.42 -19.49%
Adjusted Per Share Value based on latest NOSH - 3,729,058
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.78 77.94 84.16 73.02 56.11 36.63 35.49 10.82%
EPS 3.82 4.12 5.74 5.49 4.41 1.18 2.07 10.74%
DPS 1.47 1.84 2.37 2.03 1.11 0.92 0.83 9.98%
NAPS 0.4555 0.3868 0.3549 0.2124 0.2748 0.2196 0.2177 13.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 5.14 4.76 4.86 3.77 4.29 2.06 6.25 -
P/RPS 3.83 2.99 2.73 2.33 1.21 0.86 1.12 22.72%
P/EPS 65.97 56.59 40.04 31.03 15.36 26.79 19.21 22.80%
EY 1.52 1.77 2.50 3.22 6.51 3.73 5.20 -18.51%
DY 0.58 0.79 1.03 1.19 1.63 2.91 2.08 -19.15%
P/NAPS 5.53 6.03 6.48 8.02 2.47 1.44 1.83 20.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 22/11/18 21/11/17 28/10/16 26/11/15 30/10/14 -
Price 6.70 4.77 4.90 4.75 4.35 2.11 6.85 -
P/RPS 4.99 3.00 2.76 2.94 1.22 0.88 1.23 26.26%
P/EPS 86.00 56.71 40.37 39.09 15.57 27.44 21.06 26.40%
EY 1.16 1.76 2.48 2.56 6.42 3.64 4.75 -20.92%
DY 0.45 0.79 1.02 0.95 1.61 2.84 1.90 -21.32%
P/NAPS 7.20 6.04 6.53 10.11 2.50 1.48 2.00 23.77%

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