[PMETAL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -20.7%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 412,049 431,889 446,509 438,520 409,832 385,986 355,709 10.30%
PBT 21,405 23,207 24,452 17,976 21,166 21,778 21,201 0.64%
Tax -10,099 -11,533 -13,121 -10,721 -12,017 -12,156 -11,190 -6.61%
NP 11,306 11,674 11,331 7,255 9,149 9,622 10,011 8.45%
-
NP to SH 11,306 11,674 11,331 7,255 9,149 9,622 10,011 8.45%
-
Tax Rate 47.18% 49.70% 53.66% 59.64% 56.78% 55.82% 52.78% -
Total Cost 400,743 420,215 435,178 431,265 400,683 376,364 345,698 10.36%
-
Net Worth 145,375 145,870 143,737 133,272 130,306 129,365 128,330 8.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,269 - - 929 1,861 - - -
Div Payout % 11.23% - - 12.82% 20.35% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 145,375 145,870 143,737 133,272 130,306 129,365 128,330 8.67%
NOSH 63,482 63,421 63,320 62,569 62,050 61,897 61,995 1.59%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.74% 2.70% 2.54% 1.65% 2.23% 2.49% 2.81% -
ROE 7.78% 8.00% 7.88% 5.44% 7.02% 7.44% 7.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 649.07 680.98 705.16 700.85 660.48 623.59 573.77 8.57%
EPS 17.81 18.41 17.89 11.60 14.74 15.55 16.15 6.74%
DPS 2.00 0.00 0.00 1.50 3.00 0.00 0.00 -
NAPS 2.29 2.30 2.27 2.13 2.10 2.09 2.07 6.97%
Adjusted Per Share Value based on latest NOSH - 62,569
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.00 5.24 5.42 5.32 4.97 4.68 4.32 10.24%
EPS 0.14 0.14 0.14 0.09 0.11 0.12 0.12 10.83%
DPS 0.02 0.00 0.00 0.01 0.02 0.00 0.00 -
NAPS 0.0176 0.0177 0.0174 0.0162 0.0158 0.0157 0.0156 8.38%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.66 0.62 0.51 0.46 0.38 0.37 -
P/RPS 0.09 0.10 0.09 0.07 0.07 0.06 0.06 31.06%
P/EPS 3.31 3.59 3.46 4.40 3.12 2.44 2.29 27.86%
EY 30.19 27.89 28.86 22.74 32.05 40.91 43.64 -21.79%
DY 3.39 0.00 0.00 2.94 6.52 0.00 0.00 -
P/NAPS 0.26 0.29 0.27 0.24 0.22 0.18 0.18 27.80%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 26/02/04 05/11/03 26/08/03 29/05/03 28/02/03 -
Price 0.53 0.59 0.70 0.99 0.53 0.38 0.36 -
P/RPS 0.08 0.09 0.10 0.14 0.08 0.06 0.06 21.16%
P/EPS 2.98 3.21 3.91 8.54 3.59 2.44 2.23 21.34%
EY 33.60 31.20 25.56 11.71 27.82 40.91 44.86 -17.53%
DY 3.77 0.00 0.00 1.52 5.66 0.00 0.00 -
P/NAPS 0.23 0.26 0.31 0.46 0.25 0.18 0.17 22.34%

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