[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 227.27%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 302,806 198,928 85,146 446,229 325,191 211,860 99,766 109.20%
PBT 7,706 5,289 3,026 28,029 11,203 8,336 4,271 48.04%
Tax -2,030 -1,539 -1,117 -12,726 -6,527 -4,561 -2,705 -17.37%
NP 5,676 3,750 1,909 15,303 4,676 3,775 1,566 135.40%
-
NP to SH 5,676 3,750 1,909 15,303 4,676 3,775 1,566 135.40%
-
Tax Rate 26.34% 29.10% 36.91% 45.40% 58.26% 54.71% 63.33% -
Total Cost 297,130 195,178 83,237 430,926 320,515 208,085 98,200 108.77%
-
Net Worth 147,486 145,550 145,870 143,719 133,331 130,172 129,365 9.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,830 - - 1,899 1,877 1,859 - -
Div Payout % 67.49% - - 12.41% 40.16% 49.26% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 147,486 145,550 145,870 143,719 133,331 130,172 129,365 9.10%
NOSH 63,847 63,559 63,421 63,312 62,597 61,986 61,897 2.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.87% 1.89% 2.24% 3.43% 1.44% 1.78% 1.57% -
ROE 3.85% 2.58% 1.31% 10.65% 3.51% 2.90% 1.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 474.27 312.98 134.25 704.80 519.50 341.78 161.18 104.93%
EPS 8.89 5.90 3.01 24.17 7.39 6.09 2.53 130.60%
DPS 6.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 2.31 2.29 2.30 2.27 2.13 2.10 2.09 6.88%
Adjusted Per Share Value based on latest NOSH - 63,320
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.67 2.41 1.03 5.41 3.94 2.57 1.21 109.11%
EPS 0.07 0.05 0.02 0.19 0.06 0.05 0.02 129.99%
DPS 0.05 0.00 0.00 0.02 0.02 0.02 0.00 -
NAPS 0.0179 0.0177 0.0177 0.0174 0.0162 0.0158 0.0157 9.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.59 0.66 0.62 0.51 0.46 0.38 -
P/RPS 0.11 0.19 0.49 0.09 0.10 0.13 0.24 -40.46%
P/EPS 5.85 10.00 21.93 2.57 6.83 7.55 15.02 -46.57%
EY 17.10 10.00 4.56 38.98 14.65 13.24 6.66 87.18%
DY 11.54 0.00 0.00 4.84 5.88 6.52 0.00 -
P/NAPS 0.23 0.26 0.29 0.27 0.24 0.22 0.18 17.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 25/08/04 20/05/04 26/02/04 05/11/03 26/08/03 29/05/03 -
Price 0.49 0.53 0.59 0.70 0.99 0.53 0.38 -
P/RPS 0.10 0.17 0.44 0.10 0.19 0.16 0.24 -44.12%
P/EPS 5.51 8.98 19.60 2.90 13.25 8.70 15.02 -48.66%
EY 18.14 11.13 5.10 34.53 7.55 11.49 6.66 94.67%
DY 12.24 0.00 0.00 4.29 3.03 5.66 0.00 -
P/NAPS 0.21 0.23 0.26 0.31 0.46 0.25 0.18 10.79%

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