[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -37.43%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 446,229 433,588 423,720 399,064 355,708 323,173 315,474 25.92%
PBT 28,029 14,937 16,672 17,084 21,174 19,237 16,742 40.86%
Tax -12,726 -8,702 -9,122 -10,820 -11,163 -9,328 -7,468 42.52%
NP 15,303 6,234 7,550 6,264 10,011 9,909 9,274 39.51%
-
NP to SH 15,303 6,234 7,550 6,264 10,011 9,909 9,274 39.51%
-
Tax Rate 45.40% 58.26% 54.71% 63.33% 52.72% 48.49% 44.61% -
Total Cost 430,926 427,353 416,170 392,800 345,697 313,264 306,200 25.50%
-
Net Worth 143,719 133,331 130,172 129,365 128,393 132,758 130,803 6.46%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,899 2,503 3,719 - 1,860 1,240 - -
Div Payout % 12.41% 40.16% 49.26% - 18.59% 12.52% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,719 133,331 130,172 129,365 128,393 132,758 130,803 6.46%
NOSH 63,312 62,597 61,986 61,897 62,026 62,036 61,991 1.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.43% 1.44% 1.78% 1.57% 2.81% 3.07% 2.94% -
ROE 10.65% 4.68% 5.80% 4.84% 7.80% 7.46% 7.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 704.80 692.67 683.56 644.72 573.48 520.94 508.89 24.17%
EPS 24.17 9.85 12.18 10.12 16.14 15.97 14.96 37.56%
DPS 3.00 4.00 6.00 0.00 3.00 2.00 0.00 -
NAPS 2.27 2.13 2.10 2.09 2.07 2.14 2.11 4.97%
Adjusted Per Share Value based on latest NOSH - 61,897
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.41 5.26 5.14 4.84 4.31 3.92 3.83 25.81%
EPS 0.19 0.08 0.09 0.08 0.12 0.12 0.11 43.81%
DPS 0.02 0.03 0.05 0.00 0.02 0.02 0.00 -
NAPS 0.0174 0.0162 0.0158 0.0157 0.0156 0.0161 0.0159 6.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.62 0.51 0.46 0.38 0.37 0.39 0.46 -
P/RPS 0.09 0.07 0.07 0.06 0.06 0.07 0.09 0.00%
P/EPS 2.57 5.12 3.78 3.75 2.29 2.44 3.07 -11.14%
EY 38.98 19.53 26.48 26.63 43.62 40.96 32.52 12.80%
DY 4.84 7.84 13.04 0.00 8.11 5.13 0.00 -
P/NAPS 0.27 0.24 0.22 0.18 0.18 0.18 0.22 14.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 05/11/03 26/08/03 29/05/03 28/02/03 03/12/02 28/08/02 -
Price 0.70 0.99 0.53 0.38 0.36 0.38 0.43 -
P/RPS 0.10 0.14 0.08 0.06 0.06 0.07 0.08 15.99%
P/EPS 2.90 9.94 4.35 3.75 2.23 2.38 2.87 0.69%
EY 34.53 10.06 22.98 26.63 44.83 42.04 34.79 -0.49%
DY 4.29 4.04 11.32 0.00 8.33 5.26 0.00 -
P/NAPS 0.31 0.46 0.25 0.18 0.17 0.18 0.20 33.82%

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