[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.91%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 410,928 384,608 375,137 403,741 397,856 340,584 446,229 -5.35%
PBT 9,116 10,748 12,128 10,274 10,578 12,104 28,029 -52.73%
Tax -1,892 -2,576 -1,520 -2,706 -3,078 -4,468 -12,726 -71.96%
NP 7,224 8,172 10,608 7,568 7,500 7,636 15,303 -39.40%
-
NP to SH 6,310 8,172 10,608 7,568 7,500 7,636 15,303 -44.63%
-
Tax Rate 20.75% 23.97% 12.53% 26.34% 29.10% 36.91% 45.40% -
Total Cost 403,704 376,436 364,529 396,173 390,356 332,948 430,926 -4.26%
-
Net Worth 127,926 127,697 152,692 147,486 145,550 145,870 143,719 -7.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,916 5,107 - - 1,899 -
Div Payout % - - 18.07% 67.49% - - 12.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 127,926 127,697 152,692 147,486 145,550 145,870 143,719 -7.47%
NOSH 63,963 63,940 63,887 63,847 63,559 63,421 63,312 0.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.76% 2.12% 2.83% 1.87% 1.89% 2.24% 3.43% -
ROE 4.93% 6.40% 6.95% 5.13% 5.15% 5.23% 10.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 642.44 602.37 587.18 632.36 625.96 537.01 704.80 -5.99%
EPS 1.98 2.00 4.72 11.85 11.80 12.04 24.17 -81.16%
DPS 0.00 0.00 3.00 8.00 0.00 0.00 3.00 -
NAPS 2.00 2.00 2.39 2.31 2.29 2.30 2.27 -8.10%
Adjusted Per Share Value based on latest NOSH - 63,774
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.98 4.67 4.55 4.90 4.83 4.13 5.41 -5.37%
EPS 0.08 0.10 0.13 0.09 0.09 0.09 0.19 -43.85%
DPS 0.00 0.00 0.02 0.06 0.00 0.00 0.02 -
NAPS 0.0155 0.0155 0.0185 0.0179 0.0177 0.0177 0.0174 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.51 0.54 0.52 0.59 0.66 0.62 -
P/RPS 0.07 0.08 0.09 0.08 0.09 0.12 0.09 -15.43%
P/EPS 4.36 3.98 3.25 4.39 5.00 5.48 2.57 42.29%
EY 22.94 25.10 30.75 22.79 20.00 18.24 38.98 -29.79%
DY 0.00 0.00 5.56 15.38 0.00 0.00 4.84 -
P/NAPS 0.22 0.26 0.23 0.23 0.26 0.29 0.27 -12.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 20/05/04 26/02/04 -
Price 0.35 0.46 0.53 0.49 0.53 0.59 0.70 -
P/RPS 0.05 0.08 0.09 0.08 0.08 0.11 0.10 -37.03%
P/EPS 3.55 3.59 3.19 4.13 4.49 4.90 2.90 14.44%
EY 28.19 27.82 31.33 24.19 22.26 20.41 34.53 -12.66%
DY 0.00 0.00 5.66 16.33 0.00 0.00 4.29 -
P/NAPS 0.18 0.23 0.22 0.21 0.23 0.26 0.31 -30.42%

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