[PMETAL] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 0.75%
YoY- 79.01%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,814,446 8,924,451 8,837,061 7,836,911 5,279,299 4,166,395 3,499,389 14.31%
PBT 622,190 722,125 842,492 761,710 456,605 290,085 163,409 24.93%
Tax -59,318 -66,209 -71,401 -70,925 -78,758 -34,804 -100,678 -8.43%
NP 562,872 655,916 771,091 690,785 377,847 255,281 62,731 44.10%
-
NP to SH 445,662 536,894 615,652 553,038 308,939 192,539 57,729 40.54%
-
Tax Rate 9.53% 9.17% 8.47% 9.31% 17.25% 12.00% 61.61% -
Total Cost 7,251,574 8,268,535 8,065,970 7,146,126 4,901,452 3,911,114 3,436,658 13.24%
-
Net Worth 3,392,011 3,260,068 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 12.11%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 181,688 237,297 228,483 165,257 116,916 97,004 61,760 19.68%
Div Payout % 40.77% 44.20% 37.11% 29.88% 37.84% 50.38% 106.98% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 3,392,011 3,260,068 2,785,004 2,091,892 2,209,319 2,071,288 1,706,875 12.11%
NOSH 4,038,109 4,032,431 3,868,746 3,735,522 1,299,599 1,294,554 518,807 40.73%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.20% 7.35% 8.73% 8.81% 7.16% 6.13% 1.79% -
ROE 13.14% 16.47% 22.11% 26.44% 13.98% 9.30% 3.38% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 193.52 221.74 228.46 209.79 406.23 321.84 674.51 -18.77%
EPS 11.04 13.34 15.92 14.80 23.77 14.87 11.13 -0.13%
DPS 4.50 5.90 5.91 4.42 9.00 7.49 12.00 -15.06%
NAPS 0.84 0.81 0.72 0.56 1.70 1.60 3.29 -20.33%
Adjusted Per Share Value based on latest NOSH - 3,735,522
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 94.79 108.26 107.20 95.06 64.04 50.54 42.45 14.31%
EPS 5.41 6.51 7.47 6.71 3.75 2.34 0.70 40.56%
DPS 2.20 2.88 2.77 2.00 1.42 1.18 0.75 19.62%
NAPS 0.4115 0.3955 0.3378 0.2538 0.268 0.2513 0.207 12.12%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.53 4.40 4.36 2.68 3.68 2.60 3.93 -
P/RPS 2.34 1.98 1.91 1.28 0.91 0.81 0.58 26.14%
P/EPS 41.05 32.98 27.39 18.10 15.48 17.48 35.32 2.53%
EY 2.44 3.03 3.65 5.52 6.46 5.72 2.83 -2.43%
DY 0.99 1.34 1.35 1.65 2.45 2.88 3.05 -17.08%
P/NAPS 5.39 5.43 6.06 4.79 2.16 1.62 1.19 28.59%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 -
Price 4.98 4.81 4.79 3.29 4.30 1.85 6.10 -
P/RPS 2.57 2.17 2.10 1.57 1.06 0.57 0.90 19.09%
P/EPS 45.12 36.06 30.09 22.22 18.09 12.44 54.82 -3.19%
EY 2.22 2.77 3.32 4.50 5.53 8.04 1.82 3.36%
DY 0.90 1.23 1.23 1.34 2.09 4.05 1.97 -12.22%
P/NAPS 5.93 5.94 6.65 5.88 2.53 1.16 1.85 21.40%

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