I am struggling with the table function... But hopefully this comes through okay...
Rough numbers and very high level, however based on the forecast information provided in the reports of; EBITDA, D&A, Finance Costs and Tax rate, and then assuming $15M for significant items (less than FY18 assuming no acquisitions in FY19) I have calculated that NPAT and EPS range based on the forecasts provided is;
NPAT: $88-101.5M
EPS: 26.5-30.5c
IMO this would allow Pact to easily maintain the dividend of 23c... This implies;
Future P/E: 11.1 - 12.8
Forecast Div Yield: 6.8%
On these numbers it does look appealing, especially given the growth they have achieved (even if this has been achieved by acquisition), though I do wish had more interest cover and lower debt in general.
FY18 Actual FY19 Forecast 1 Revenue $1,674M Higher, no estimate 2 EBITDA $237M $270-285M 3 D&A $72M $84-86M 4 EBIT $165M $184M 5 6 Finance Costs $32.1M $38-40M 7 Significant Items $23.3 No estimate, assume $15M (no acquisition) 8 Tax Rate 29.5% 29-29.5% 9 NPAT (before significant items) $95M $103 - $116.5M 10 NPAT $74.5M $88 - $101.5M 11 Shares 318.6M 332.5M 12 EPS 23.4c 26.5c - 30.5c 13 DPS 23.0c ???
- Forums
- ASX - By Stock
- PGH
- Ann: Annual Report to shareholders
Ann: Annual Report to shareholders, page-2
-
-
- There are more pages in this discussion • 12 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add PGH (ASX) to my watchlist
|
|||||
Last
79.5¢ |
Change
-0.015(1.85%) |
Mkt cap ! $273.7M |
Open | High | Low | Value | Volume |
81.5¢ | 81.5¢ | 75.0¢ | $29.02K | 37.47K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 6607 | 75.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
81.5¢ | 329 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 6607 | 0.755 |
1 | 6266 | 0.750 |
1 | 2200 | 0.700 |
1 | 18888 | 0.685 |
2 | 37133 | 0.600 |
Price($) | Vol. | No. |
---|---|---|
0.815 | 329 | 1 |
0.830 | 1705 | 1 |
0.840 | 24988 | 1 |
0.845 | 7708 | 2 |
0.850 | 45821 | 5 |
Last trade - 16.10pm 22/08/2024 (20 minute delay) ? |
Featured News
PGH (ASX) Chart |
The Watchlist
SS1
SUN SILVER LIMITED
Gerard O'Donovan, Executive Director
Gerard O'Donovan
Executive Director
SPONSORED BY The Market Online