[PMETAL] YoY TTM Result on 31-Mar-2024 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	14,348,001	14,842,950	12,813,377	7,811,134	8,217,497	9,229,689	8,477,251	9.15%
YoY %	-3.33%	15.84%	64.04%	-4.95%	-10.97%	8.88%	-	-
Horiz. %	169.25%	175.09%	151.15%	92.14%	96.94%	108.88%	100.00%	-
PBT	1,780,279	1,755,028	1,769,162	794,783	620,742	820,080	830,440	13.53%
YoY %	1.44%	-0.80%	122.60%	28.04%	-24.31%	-1.25%	-	-
Horiz. %	214.38%	211.34%	213.04%	95.71%	74.75%	98.75%	100.00%	-
Tax	-122,535	-161,080	-153,144	-85,422	-55,058	-84,189	-67,630	10.40%
YoY %	23.93%	-5.18%	-79.28%	-55.15%	34.60%	-24.48%	-	-
Horiz. %	181.18%	238.18%	226.44%	126.31%	81.41%	124.48%	100.00%	-
NP	1,657,744	1,593,948	1,616,018	709,361	565,684	735,891	762,810	13.79%
YoY %	4.00%	-1.37%	127.81%	25.40%	-23.13%	-3.53%	-	-
Horiz. %	217.32%	208.96%	211.85%	92.99%	74.16%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,340,408	1,279,159	1,245,746	560,355	458,484	594,610	605,217	14.15%
YoY %	4.79%	2.68%	122.31%	22.22%	-22.89%	-1.75%	-	-
Horiz. %	221.48%	211.36%	205.83%	92.59%	75.76%	98.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.88%	9.18%	8.66%	10.75%	8.87%	10.27%	8.14%	-
YoY %	-25.05%	6.00%	-19.44%	21.20%	-13.63%	26.17%	-	-
Horiz. %	84.52%	112.78%	106.39%	132.06%	108.97%	126.17%	100.00%	-
Total Cost	12,690,257	13,249,002	11,197,359	7,101,773	7,651,813	8,493,798	7,714,441	8.64%
YoY %	-4.22%	18.32%	57.67%	-7.19%	-9.91%	10.10%	-	-
Horiz. %	164.50%	171.74%	145.15%	92.06%	99.19%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,921,278	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	14.62%
YoY %	1.74%	110.59%	-11.11%	11.11%	-3.30%	10.92%	-	-
Horiz. %	226.96%	223.09%	105.93%	119.18%	107.26%	110.92%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	576,021	575,832	363,429	191,810	191,617	245,008	226,495	16.81%
YoY %	0.03%	58.44%	89.47%	0.10%	-21.79%	8.17%	-	-
Horiz. %	254.32%	254.24%	160.46%	84.69%	84.60%	108.17%	100.00%	-
Div Payout %	42.97%	45.02%	29.17%	34.23%	41.79%	41.20%	37.42%	-
YoY %	-4.55%	54.34%	-14.78%	-18.09%	1.43%	10.10%	-	-
Horiz. %	114.83%	120.31%	77.95%	91.48%	111.68%	110.10%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	6,921,278	6,803,211	3,230,487	3,634,298	3,270,868	3,382,629	3,049,504	14.62%
YoY %	1.74%	110.59%	-11.11%	11.11%	-3.30%	10.92%	-	-
Horiz. %	226.96%	223.09%	105.93%	119.18%	107.26%	110.92%	100.00%	-
NOSH	8,239,617	8,239,617	8,076,219	4,038,109	4,038,109	4,020,568	3,867,037	13.42%
YoY %	0.00%	2.02%	100.00%	0.00%	0.44%	3.97%	-	-
Horiz. %	213.07%	213.07%	208.85%	104.42%	104.42%	103.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	11.55%	10.74%	12.61%	9.08%	6.88%	7.97%	9.00%	-
YoY %	7.54%	-14.83%	38.88%	31.98%	-13.68%	-11.44%	-	-
Horiz. %	128.33%	119.33%	140.11%	100.89%	76.44%	88.56%	100.00%	-
ROE	19.37%	18.80%	38.56%	15.42%	14.02%	17.58%	19.85%	-
YoY %	3.03%	-51.24%	150.06%	9.99%	-20.25%	-11.44%	-	-
Horiz. %	97.58%	94.71%	194.26%	77.68%	70.63%	88.56%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	174.13	181.09	158.66	96.72	203.50	231.93	219.61	-3.79%
YoY %	-3.84%	14.14%	64.04%	-52.47%	-12.26%	5.61%	-	-
Horiz. %	79.29%	82.46%	72.25%	44.04%	92.66%	105.61%	100.00%	-
EPS	16.27	15.61	15.42	6.94	11.35	14.94	15.68	0.61%
YoY %	4.23%	1.23%	122.19%	-38.85%	-24.03%	-4.72%	-	-
Horiz. %	103.76%	99.55%	98.34%	44.26%	72.39%	95.28%	100.00%	-
DPS	7.00	7.00	4.50	2.37	4.75	6.16	5.87	2.97%
YoY %	0.00%	55.56%	89.87%	-50.11%	-22.89%	4.94%	-	-
Horiz. %	119.25%	119.25%	76.66%	40.37%	80.92%	104.94%	100.00%	-
NAPS	0.84	0.83	0.40	0.45	0.81	0.85	0.79	1.02%
YoY %	1.20%	107.50%	-11.11%	-44.44%	-4.71%	7.59%	-	-
Horiz. %	106.33%	105.06%	50.63%	56.96%	102.53%	107.59%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,617
RPS	174.13	180.14	155.51	94.80	99.73	112.02	102.88	9.15%
YoY %	-3.34%	15.84%	64.04%	-4.94%	-10.97%	8.88%	-	-
Horiz. %	169.26%	175.10%	151.16%	92.15%	96.94%	108.88%	100.00%	-
EPS	16.27	15.52	15.12	6.80	5.56	7.22	7.35	14.14%
YoY %	4.83%	2.65%	122.35%	22.30%	-22.99%	-1.77%	-	-
Horiz. %	221.36%	211.16%	205.71%	92.52%	75.65%	98.23%	100.00%	-
DPS	7.00	6.99	4.41	2.33	2.33	2.97	2.75	16.83%
YoY %	0.14%	58.50%	89.27%	0.00%	-21.55%	8.00%	-	-
Horiz. %	254.55%	254.18%	160.36%	84.73%	84.73%	108.00%	100.00%	-
NAPS	0.84	0.8257	0.3921	0.4411	0.397	0.4105	0.3701	14.62%
YoY %	1.73%	110.58%	-11.11%	11.11%	-3.29%	10.92%	-	-
Horiz. %	226.97%	223.10%	105.94%	119.18%	107.27%	110.92%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	4.65	4.87	6.20	9.90	3.29	4.51	4.32	-
P/RPS	2.67	2.69	3.91	10.24	1.62	1.94	1.97	5.19%
YoY %	-0.74%	-31.20%	-61.82%	532.10%	-16.49%	-1.52%	-	-
Horiz. %	135.53%	136.55%	198.48%	519.80%	82.23%	98.48%	100.00%	-
P/EPS	28.58	31.21	40.19	142.69	28.98	30.18	27.55	0.61%
YoY %	-8.43%	-22.34%	-71.83%	392.37%	-3.98%	9.55%	-	-
Horiz. %	103.74%	113.28%	145.88%	517.93%	105.19%	109.55%	100.00%	-
EY	3.50	3.20	2.49	0.70	3.45	3.31	3.63	-0.60%
YoY %	9.38%	28.51%	255.71%	-79.71%	4.23%	-8.82%	-	-
Horiz. %	96.42%	88.15%	68.60%	19.28%	95.04%	91.18%	100.00%	-
DY	1.51	1.44	0.73	0.24	1.44	1.37	1.36	1.75%
YoY %	4.86%	97.26%	204.17%	-83.33%	5.11%	0.74%	-	-
Horiz. %	111.03%	105.88%	53.68%	17.65%	105.88%	100.74%	100.00%	-
P/NAPS	5.54	5.87	15.50	22.00	4.06	5.31	5.47	0.21%
YoY %	-5.62%	-62.13%	-29.55%	441.87%	-23.54%	-2.93%	-	-
Horiz. %	101.28%	107.31%	283.36%	402.19%	74.22%	97.07%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	30/05/23	30/05/22	27/05/21	04/06/20	27/05/19	17/05/18	-
Price	5.59	4.73	5.50	5.20	4.30	4.24	4.96	-
P/RPS	3.21	2.61	3.47	5.38	2.11	1.83	2.26	6.01%
YoY %	22.99%	-24.78%	-35.50%	154.98%	15.30%	-19.03%	-	-
Horiz. %	142.04%	115.49%	153.54%	238.05%	93.36%	80.97%	100.00%	-
P/EPS	34.36	30.31	35.66	74.95	37.87	28.38	31.64	1.38%
YoY %	13.36%	-15.00%	-52.42%	97.91%	33.44%	-10.30%	-	-
Horiz. %	108.60%	95.80%	112.71%	236.88%	119.69%	89.70%	100.00%	-
EY	2.91	3.30	2.80	1.33	2.64	3.52	3.16	-1.36%
YoY %	-11.82%	17.86%	110.53%	-49.62%	-25.00%	11.39%	-	-
Horiz. %	92.09%	104.43%	88.61%	42.09%	83.54%	111.39%	100.00%	-
DY	1.25	1.48	0.82	0.46	1.10	1.45	1.18	0.96%
YoY %	-15.54%	80.49%	78.26%	-58.18%	-24.14%	22.88%	-	-
Horiz. %	105.93%	125.42%	69.49%	38.98%	93.22%	122.88%	100.00%	-
P/NAPS	6.65	5.70	13.75	11.56	5.31	4.99	6.28	0.95%
YoY %	16.67%	-58.55%	18.94%	117.70%	6.41%	-20.54%	-	-
Horiz. %	105.89%	90.76%	218.95%	184.08%	84.55%	79.46%	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