[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.17%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 419,428 410,928 384,608 375,137 403,741 397,856 340,584 14.87%
PBT 9,128 9,116 10,748 12,128 10,274 10,578 12,104 -17.13%
Tax -1,669 -1,892 -2,576 -1,520 -2,706 -3,078 -4,468 -48.10%
NP 7,458 7,224 8,172 10,608 7,568 7,500 7,636 -1.55%
-
NP to SH 6,892 6,310 8,172 10,608 7,568 7,500 7,636 -6.60%
-
Tax Rate 18.28% 20.75% 23.97% 12.53% 26.34% 29.10% 36.91% -
Total Cost 411,969 403,704 376,436 364,529 396,173 390,356 332,948 15.23%
-
Net Worth 0 127,926 127,697 152,692 147,486 145,550 145,870 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,916 5,107 - - -
Div Payout % - - - 18.07% 67.49% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 127,926 127,697 152,692 147,486 145,550 145,870 -
NOSH 191,739 63,963 63,940 63,887 63,847 63,559 63,421 108.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.78% 1.76% 2.12% 2.83% 1.87% 1.89% 2.24% -
ROE 0.00% 4.93% 6.40% 6.95% 5.13% 5.15% 5.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 218.75 642.44 602.37 587.18 632.36 625.96 537.01 -45.01%
EPS 2.16 1.98 2.00 4.72 11.85 11.80 12.04 -68.15%
DPS 0.00 0.00 0.00 3.00 8.00 0.00 0.00 -
NAPS 0.00 2.00 2.00 2.39 2.31 2.29 2.30 -
Adjusted Per Share Value based on latest NOSH - 63,855
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.09 4.99 4.67 4.55 4.90 4.83 4.13 14.93%
EPS 0.08 0.08 0.10 0.13 0.09 0.09 0.09 -7.54%
DPS 0.00 0.00 0.00 0.02 0.06 0.00 0.00 -
NAPS 0.00 0.0155 0.0155 0.0185 0.0179 0.0177 0.0177 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.30 0.43 0.51 0.54 0.52 0.59 0.66 -
P/RPS 0.14 0.07 0.08 0.09 0.08 0.09 0.12 10.81%
P/EPS 8.35 4.36 3.98 3.25 4.39 5.00 5.48 32.38%
EY 11.98 22.94 25.10 30.75 22.79 20.00 18.24 -24.42%
DY 0.00 0.00 0.00 5.56 15.38 0.00 0.00 -
P/NAPS 0.00 0.22 0.26 0.23 0.23 0.26 0.29 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 20/05/04 -
Price 0.28 0.35 0.46 0.53 0.49 0.53 0.59 -
P/RPS 0.13 0.05 0.08 0.09 0.08 0.08 0.11 11.76%
P/EPS 7.79 3.55 3.59 3.19 4.13 4.49 4.90 36.17%
EY 12.84 28.19 27.82 31.33 24.19 22.26 20.41 -26.55%
DY 0.00 0.00 0.00 5.66 16.33 0.00 0.00 -
P/NAPS 0.00 0.18 0.23 0.22 0.21 0.23 0.26 -

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