[PMETAL] QoQ Cumulative 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- -84.36%
YoY- -19.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 446,229 325,191 211,860 99,766 355,708 242,380 157,737 99.64%
PBT 28,029 11,203 8,336 4,271 21,174 14,428 8,371 123.32%
Tax -12,726 -6,527 -4,561 -2,705 -11,163 -6,996 -3,734 125.96%
NP 15,303 4,676 3,775 1,566 10,011 7,432 4,637 121.18%
-
NP to SH 15,303 4,676 3,775 1,566 10,011 7,432 4,637 121.18%
-
Tax Rate 45.40% 58.26% 54.71% 63.33% 52.72% 48.49% 44.61% -
Total Cost 430,926 320,515 208,085 98,200 345,697 234,948 153,100 98.97%
-
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 1,877 1,859 - 1,860 930 - -
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% 3.51% 2.90% 1.21% 7.80% 5.60% 3.55% -
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 704.80 519.50 341.78 161.18 573.48 390.70 254.45 96.86%
EPS 24.17 7.39 6.09 2.53 16.14 11.98 7.48 118.09%
DPS 3.00 3.00 3.00 0.00 3.00 1.50 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 3.94 2.57 1.21 4.31 2.94 1.91 99.81%
EPS 0.19 0.06 0.05 0.02 0.12 0.09 0.06 115.19%
DPS 0.02 0.02 0.02 0.00 0.02 0.01 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 0.10 0.13 0.24 0.06 0.10 0.18 -36.92%
P/EPS 2.57 6.83 7.55 15.02 2.29 3.26 6.15 -44.01%
EY 38.98 14.65 13.24 6.66 43.62 30.72 16.26 78.83%
DY 4.84 5.88 6.52 0.00 8.11 3.85 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 0.19 0.16 0.24 0.06 0.10 0.17 -29.72%
P/EPS 2.90 13.25 8.70 15.02 2.23 3.17 5.75 -36.56%
EY 34.53 7.55 11.49 6.66 44.83 31.53 17.40 57.72%
DY 4.29 3.03 5.66 0.00 8.33 3.95 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