[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -22.96%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 428,154 419,428 410,928 384,608 375,137 403,741 397,856 5.00%
PBT 11,112 9,128 9,116 10,748 12,128 10,274 10,578 3.32%
Tax 419 -1,669 -1,892 -2,576 -1,520 -2,706 -3,078 -
NP 11,531 7,458 7,224 8,172 10,608 7,568 7,500 33.10%
-
NP to SH 10,769 6,892 6,310 8,172 10,608 7,568 7,500 27.19%
-
Tax Rate -3.77% 18.28% 20.75% 23.97% 12.53% 26.34% 29.10% -
Total Cost 416,623 411,969 403,704 376,436 364,529 396,173 390,356 4.42%
-
Net Worth 154,630 0 127,926 127,697 152,692 147,486 145,550 4.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,494 - - - 1,916 5,107 - -
Div Payout % 23.16% - - - 18.07% 67.49% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,630 0 127,926 127,697 152,692 147,486 145,550 4.10%
NOSH 249,404 191,739 63,963 63,940 63,887 63,847 63,559 148.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.69% 1.78% 1.76% 2.12% 2.83% 1.87% 1.89% -
ROE 6.96% 0.00% 4.93% 6.40% 6.95% 5.13% 5.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.67 218.75 642.44 602.37 587.18 632.36 625.96 -57.68%
EPS 3.37 2.16 1.98 2.00 4.72 11.85 11.80 -56.53%
DPS 1.00 0.00 0.00 0.00 3.00 8.00 0.00 -
NAPS 0.62 0.00 2.00 2.00 2.39 2.31 2.29 -58.04%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.19 5.09 4.98 4.67 4.55 4.90 4.83 4.89%
EPS 0.13 0.08 0.08 0.10 0.13 0.09 0.09 27.69%
DPS 0.03 0.00 0.00 0.00 0.02 0.06 0.00 -
NAPS 0.0188 0.00 0.0155 0.0155 0.0185 0.0179 0.0177 4.08%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.30 0.43 0.51 0.54 0.52 0.59 -
P/RPS 0.16 0.14 0.07 0.08 0.09 0.08 0.09 46.59%
P/EPS 6.48 8.35 4.36 3.98 3.25 4.39 5.00 18.81%
EY 15.42 11.98 22.94 25.10 30.75 22.79 20.00 -15.87%
DY 3.57 0.00 0.00 0.00 5.56 15.38 0.00 -
P/NAPS 0.45 0.00 0.22 0.26 0.23 0.23 0.26 44.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.37 0.28 0.35 0.46 0.53 0.49 0.53 -
P/RPS 0.22 0.13 0.05 0.08 0.09 0.08 0.08 95.92%
P/EPS 8.57 7.79 3.55 3.59 3.19 4.13 4.49 53.68%
EY 11.67 12.84 28.19 27.82 31.33 24.19 22.26 -34.90%
DY 2.70 0.00 0.00 0.00 5.66 16.33 0.00 -
P/NAPS 0.60 0.00 0.18 0.23 0.22 0.21 0.23 89.17%

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