[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 52.24%
YoY- 4.63%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 7,628,370 5,422,630 6,425,232 6,938,143 6,019,455 4,625,714 3,019,439 16.68%
PBT 1,059,043 441,448 447,980 672,819 618,834 488,954 155,363 37.65%
Tax -92,137 -41,267 -35,855 -72,951 -52,100 -44,854 -35,560 17.17%
NP 966,906 400,181 412,125 599,868 566,734 444,100 119,803 41.58%
-
NP to SH 744,632 314,605 339,500 473,573 452,600 363,675 97,371 40.31%
-
Tax Rate 8.70% 9.35% 8.00% 10.84% 8.42% 9.17% 22.89% -
Total Cost 6,661,464 5,022,449 6,013,107 6,338,275 5,452,721 4,181,614 2,899,636 14.85%
-
Net Worth 3,392,011 3,755,441 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 11.01%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 222,096 121,143 151,351 195,065 167,629 91,146 75,972 19.55%
Div Payout % 29.83% 38.51% 44.58% 41.19% 37.04% 25.06% 78.02% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,392,011 3,755,441 3,188,462 2,925,984 1,750,798 2,265,644 1,810,670 11.01%
NOSH 8,076,219 4,038,109 4,038,109 3,942,959 3,725,102 1,302,094 1,266,202 36.14%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.68% 7.38% 6.41% 8.65% 9.42% 9.60% 3.97% -
ROE 21.95% 8.38% 10.65% 16.19% 25.85% 16.05% 5.38% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 94.45 134.29 159.20 177.84 161.59 355.25 238.46 -14.29%
EPS 9.22 7.79 8.46 12.22 12.15 27.93 7.69 3.06%
DPS 2.75 3.00 3.75 5.00 4.50 7.00 6.00 -12.18%
NAPS 0.42 0.93 0.79 0.75 0.47 1.74 1.43 -18.45%
Adjusted Per Share Value based on latest NOSH - 3,942,959
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 92.53 65.78 77.94 84.16 73.02 56.11 36.63 16.68%
EPS 9.03 3.82 4.12 5.74 5.49 4.41 1.18 40.33%
DPS 2.69 1.47 1.84 2.37 2.03 1.11 0.92 19.56%
NAPS 0.4115 0.4555 0.3868 0.3549 0.2124 0.2748 0.2196 11.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.74 5.14 4.76 4.86 3.77 4.29 2.06 -
P/RPS 6.08 3.83 2.99 2.73 2.33 1.21 0.86 38.49%
P/EPS 62.26 65.97 56.59 40.04 31.03 15.36 26.79 15.07%
EY 1.61 1.52 1.77 2.50 3.22 6.51 3.73 -13.05%
DY 0.48 0.58 0.79 1.03 1.19 1.63 2.91 -25.92%
P/NAPS 13.67 5.53 6.03 6.48 8.02 2.47 1.44 45.46%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 28/11/19 22/11/18 21/11/17 28/10/16 26/11/15 -
Price 5.57 6.70 4.77 4.90 4.75 4.35 2.11 -
P/RPS 5.90 4.99 3.00 2.76 2.94 1.22 0.88 37.27%
P/EPS 60.41 86.00 56.71 40.37 39.09 15.57 27.44 14.04%
EY 1.66 1.16 1.76 2.48 2.56 6.42 3.64 -12.25%
DY 0.49 0.45 0.79 1.02 0.95 1.61 2.84 -25.36%
P/NAPS 13.26 7.20 6.04 6.53 10.11 2.50 1.48 44.06%

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