[PMETAL] YoY TTM Result on 31-Dec-2023 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	13,802,930	15,692,091	10,994,228	7,539,481	8,558,734	9,183,872	8,373,390	8.68%
YoY %	-12.04%	42.73%	45.82%	-11.91%	-6.81%	9.68%	-	-
Horiz. %	164.84%	187.40%	131.30%	90.04%	102.21%	109.68%	100.00%	-
PBT	1,632,137	1,970,928	1,448,693	650,167	632,696	874,749	819,531	12.16%
YoY %	-17.19%	36.05%	122.82%	2.76%	-27.67%	6.74%	-	-
Horiz. %	199.16%	240.49%	176.77%	79.33%	77.20%	106.74%	100.00%	-
Tax	-114,639	-190,186	-116,234	-69,145	-53,926	-89,635	-64,123	10.16%
YoY %	39.72%	-63.62%	-68.10%	-28.22%	39.84%	-39.79%	-	-
Horiz. %	178.78%	296.60%	181.27%	107.83%	84.10%	139.79%	100.00%	-
NP	1,517,498	1,780,742	1,332,459	581,022	578,770	785,114	755,408	12.32%
YoY %	-14.78%	33.64%	129.33%	0.39%	-26.28%	3.93%	-	-
Horiz. %	200.88%	235.73%	176.39%	76.91%	76.62%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,214,341	1,418,204	1,030,447	457,202	471,026	629,980	602,789	12.37%
YoY %	-14.37%	37.63%	125.38%	-2.93%	-25.23%	4.51%	-	-
Horiz. %	201.45%	235.27%	170.95%	75.85%	78.14%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.02%	9.65%	8.02%	10.63%	8.52%	10.25%	7.82%	-
YoY %	-27.25%	20.32%	-24.55%	24.77%	-16.88%	31.07%	-	-
Horiz. %	89.77%	123.40%	102.56%	135.93%	108.95%	131.07%	100.00%	-
Total Cost	12,285,432	13,911,349	9,661,769	6,958,459	7,979,964	8,398,758	7,617,982	8.28%
YoY %	-11.69%	43.98%	38.85%	-12.80%	-4.99%	10.25%	-	-
Horiz. %	161.27%	182.61%	126.83%	91.34%	104.75%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,921,278	6,674,090	3,876,585	4,078,490	3,553,536	3,237,204	2,227,223	20.79%
YoY %	3.70%	72.16%	-4.95%	14.77%	9.77%	45.35%	-	-
Horiz. %	310.76%	299.66%	174.05%	183.12%	159.55%	145.35%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	575,269	553,534	302,858	171,619	200,980	253,166	224,250	16.99%
YoY %	3.93%	82.77%	76.47%	-14.61%	-20.61%	12.89%	-	-
Horiz. %	256.53%	246.84%	135.05%	76.53%	89.62%	112.89%	100.00%	-
Div Payout %	47.37%	39.03%	29.39%	37.54%	42.67%	40.19%	37.20%	-
YoY %	21.37%	32.80%	-21.71%	-12.02%	6.17%	8.04%	-	-
Horiz. %	127.34%	104.92%	79.01%	100.91%	114.70%	108.04%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	6,921,278	6,674,090	3,876,585	4,078,490	3,553,536	3,237,204	2,227,223	20.79%
YoY %	3.70%	72.16%	-4.95%	14.77%	9.77%	45.35%	-	-
Horiz. %	310.76%	299.66%	174.05%	183.12%	159.55%	145.35%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,038,109	3,950,700	3,832,781	13.59%
YoY %	0.00%	2.02%	100.00%	0.00%	2.21%	3.08%	-	-
Horiz. %	214.98%	214.98%	210.71%	105.36%	105.36%	103.08%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	10.99%	11.35%	12.12%	7.71%	6.76%	8.55%	9.02%	-
YoY %	-3.17%	-6.35%	57.20%	14.05%	-20.94%	-5.21%	-	-
Horiz. %	121.84%	125.83%	134.37%	85.48%	74.94%	94.79%	100.00%	-
ROE	17.55%	21.25%	26.58%	11.21%	13.26%	19.46%	27.06%	-
YoY %	-17.41%	-20.05%	137.11%	-15.46%	-31.86%	-28.09%	-	-
Horiz. %	64.86%	78.53%	98.23%	41.43%	49.00%	71.91%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	167.52	190.45	136.13	186.71	211.95	232.63	221.81	-4.56%
YoY %	-12.04%	39.90%	-27.09%	-11.91%	-8.89%	4.88%	-	-
Horiz. %	75.52%	85.86%	61.37%	84.18%	95.55%	104.88%	100.00%	-
EPS	14.74	17.21	12.76	11.32	11.66	15.96	15.97	-1.32%
YoY %	-14.35%	34.87%	12.72%	-2.92%	-26.94%	-0.06%	-	-
Horiz. %	92.30%	107.76%	79.90%	70.88%	73.01%	99.94%	100.00%	-
DPS	7.00	6.75	3.75	4.25	5.00	6.41	6.00	2.60%
YoY %	3.70%	80.00%	-11.76%	-15.00%	-22.00%	6.83%	-	-
Horiz. %	116.67%	112.50%	62.50%	70.83%	83.33%	106.83%	100.00%	-
NAPS	0.84	0.81	0.48	1.01	0.88	0.82	0.59	6.06%
YoY %	3.70%	68.75%	-52.48%	14.77%	7.32%	38.98%	-	-
Horiz. %	142.37%	137.29%	81.36%	171.19%	149.15%	138.98%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	167.52	190.45	133.43	91.50	103.87	111.46	101.62	8.68%
YoY %	-12.04%	42.73%	45.83%	-11.91%	-6.81%	9.68%	-	-
Horiz. %	164.85%	187.41%	131.30%	90.04%	102.21%	109.68%	100.00%	-
EPS	14.74	17.21	12.51	5.55	5.72	7.65	7.32	12.36%
YoY %	-14.35%	37.57%	125.41%	-2.97%	-25.23%	4.51%	-	-
Horiz. %	201.37%	235.11%	170.90%	75.82%	78.14%	104.51%	100.00%	-
DPS	7.00	6.75	3.68	2.08	2.44	3.07	2.72	17.05%
YoY %	3.70%	83.42%	76.92%	-14.75%	-20.52%	12.87%	-	-
Horiz. %	257.35%	248.16%	135.29%	76.47%	89.71%	112.87%	100.00%	-
NAPS	0.84	0.81	0.4705	0.495	0.4313	0.3929	0.2703	20.79%
YoY %	3.70%	72.16%	-4.95%	14.77%	9.77%	45.36%	-	-
Horiz. %	310.77%	299.67%	174.07%	183.13%	159.56%	145.36%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	4.81	4.88	5.78	8.39	4.65	4.83	5.39	-
P/RPS	2.87	2.56	4.25	4.49	2.19	2.08	2.43	2.81%
YoY %	12.11%	-39.76%	-5.35%	105.02%	5.29%	-14.40%	-	-
Horiz. %	118.11%	105.35%	174.90%	184.77%	90.12%	85.60%	100.00%	-
P/EPS	32.64	28.35	45.30	74.10	39.86	30.27	33.75	-0.55%
YoY %	15.13%	-37.42%	-38.87%	85.90%	31.68%	-10.31%	-	-
Horiz. %	96.71%	84.00%	134.22%	219.56%	118.10%	89.69%	100.00%	-
EY	3.06	3.53	2.21	1.35	2.51	3.30	2.96	0.55%
YoY %	-13.31%	59.73%	63.70%	-46.22%	-23.94%	11.49%	-	-
Horiz. %	103.38%	119.26%	74.66%	45.61%	84.80%	111.49%	100.00%	-
DY	1.46	1.38	0.65	0.51	1.08	1.33	1.11	4.67%
YoY %	5.80%	112.31%	27.45%	-52.78%	-18.80%	19.82%	-	-
Horiz. %	131.53%	124.32%	58.56%	45.95%	97.30%	119.82%	100.00%	-
P/NAPS	5.73	6.02	12.04	8.31	5.28	5.89	9.14	-7.48%
YoY %	-4.82%	-50.00%	44.89%	57.39%	-10.36%	-35.56%	-	-
Horiz. %	62.69%	65.86%	131.73%	90.92%	57.77%	64.44%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	24/02/23	25/02/22	24/02/21	24/02/20	26/02/19	27/02/18	-
Price	4.65	5.20	6.75	8.95	4.88	4.15	5.78	-
P/RPS	2.78	2.73	4.96	4.79	2.30	1.78	2.61	1.05%
YoY %	1.83%	-44.96%	3.55%	108.26%	29.21%	-31.80%	-	-
Horiz. %	106.51%	104.60%	190.04%	183.52%	88.12%	68.20%	100.00%	-
P/EPS	31.55	30.21	52.90	79.05	41.84	26.01	36.20	-2.26%
YoY %	4.44%	-42.89%	-33.08%	88.93%	60.86%	-28.15%	-	-
Horiz. %	87.15%	83.45%	146.13%	218.37%	115.58%	71.85%	100.00%	-
EY	3.17	3.31	1.89	1.27	2.39	3.85	2.76	2.33%
YoY %	-4.23%	75.13%	48.82%	-46.86%	-37.92%	39.49%	-	-
Horiz. %	114.86%	119.93%	68.48%	46.01%	86.59%	139.49%	100.00%	-
DY	1.51	1.30	0.56	0.47	1.02	1.55	1.04	6.40%
YoY %	16.15%	132.14%	19.15%	-53.92%	-34.19%	49.04%	-	-
Horiz. %	145.19%	125.00%	53.85%	45.19%	98.08%	149.04%	100.00%	-
P/NAPS	5.54	6.42	14.06	8.86	5.55	5.06	9.80	-9.06%
YoY %	-13.71%	-54.34%	58.69%	59.64%	9.68%	-48.37%	-	-
Horiz. %	56.53%	65.51%	143.47%	90.41%	56.63%	51.63%	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