[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 11.03%
YoY- 88.34%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 355,708 323,173 315,474 277,956 303,252 265,698 273,730 19.02%
PBT 21,174 19,237 16,742 14,776 12,773 9,638 7,636 97.00%
Tax -11,163 -9,328 -7,468 -6,956 -5,730 -4,749 -3,556 113.94%
NP 10,011 9,909 9,274 7,820 7,043 4,889 4,080 81.62%
-
NP to SH 10,011 9,909 9,274 7,820 7,043 4,889 4,080 81.62%
-
Tax Rate 52.72% 48.49% 44.61% 47.08% 44.86% 49.27% 46.57% -
Total Cost 345,697 313,264 306,200 270,136 296,209 260,809 269,650 17.95%
-
Net Worth 128,393 132,758 130,803 128,471 125,856 123,474 121,531 3.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,860 1,240 - - - - - -
Div Payout % 18.59% 12.52% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 128,393 132,758 130,803 128,471 125,856 123,474 121,531 3.71%
NOSH 62,026 62,036 61,991 62,063 61,998 62,047 62,006 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.81% 3.07% 2.94% 2.81% 2.32% 1.84% 1.49% -
ROE 7.80% 7.46% 7.09% 6.09% 5.60% 3.96% 3.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 573.48 520.94 508.89 447.86 489.13 428.22 441.46 18.99%
EPS 16.14 15.97 14.96 12.60 11.36 7.88 6.58 81.58%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.14 2.11 2.07 2.03 1.99 1.96 3.69%
Adjusted Per Share Value based on latest NOSH - 62,063
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.31 3.92 3.83 3.37 3.68 3.22 3.32 18.94%
EPS 0.12 0.12 0.11 0.09 0.09 0.06 0.05 78.97%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0161 0.0159 0.0156 0.0153 0.015 0.0147 4.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.37 0.39 0.46 0.45 0.40 0.35 0.42 -
P/RPS 0.06 0.07 0.09 0.10 0.08 0.08 0.10 -28.79%
P/EPS 2.29 2.44 3.07 3.57 3.52 4.44 6.38 -49.39%
EY 43.62 40.96 32.52 28.00 28.40 22.51 15.67 97.51%
DY 8.11 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.22 0.20 0.18 0.21 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 03/12/02 28/08/02 31/05/02 28/02/02 28/11/01 28/08/01 -
Price 0.36 0.38 0.43 0.43 0.40 0.40 0.42 -
P/RPS 0.06 0.07 0.08 0.10 0.08 0.09 0.10 -28.79%
P/EPS 2.23 2.38 2.87 3.41 3.52 5.08 6.38 -50.28%
EY 44.83 42.04 34.79 29.30 28.40 19.70 15.67 101.14%
DY 8.33 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.21 0.20 0.20 0.21 -13.10%

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