[PMETAL] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.07%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 381,173 364,115 353,109 402,096 412,049 431,889 446,509 -10.01%
PBT 11,397 11,789 12,128 20,955 21,405 23,207 24,452 -39.91%
Tax -927 -1,047 -1,520 -8,624 -10,099 -11,533 -13,121 -82.93%
NP 10,470 10,742 10,608 12,331 11,306 11,674 11,331 -5.13%
-
NP to SH 10,450 10,742 10,608 12,331 11,306 11,674 11,331 -5.25%
-
Tax Rate 8.13% 8.88% 12.53% 41.15% 47.18% 49.70% 53.66% -
Total Cost 370,703 353,373 342,501 389,765 400,743 420,215 435,178 -10.14%
-
Net Worth 127,728 127,697 127,710 127,549 145,375 145,870 143,737 -7.57%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,915 3,185 3,185 1,269 1,269 - - -
Div Payout % 18.33% 29.65% 30.03% 10.30% 11.23% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 127,728 127,697 127,710 127,549 145,375 145,870 143,737 -7.57%
NOSH 63,864 63,940 63,855 63,774 63,482 63,421 63,320 0.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.75% 2.95% 3.00% 3.07% 2.74% 2.70% 2.54% -
ROE 8.18% 8.41% 8.31% 9.67% 7.78% 8.00% 7.88% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 596.85 570.28 552.98 630.49 649.07 680.98 705.16 -10.53%
EPS 16.36 16.82 16.61 19.34 17.81 18.41 17.89 -5.79%
DPS 3.00 5.00 5.00 2.00 2.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.29 2.30 2.27 -8.10%
Adjusted Per Share Value based on latest NOSH - 63,774
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.62 4.42 4.28 4.88 5.00 5.24 5.42 -10.10%
EPS 0.13 0.13 0.13 0.15 0.14 0.14 0.14 -4.82%
DPS 0.02 0.04 0.04 0.02 0.02 0.00 0.00 -
NAPS 0.0155 0.0155 0.0155 0.0155 0.0176 0.0177 0.0174 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.51 0.54 0.52 0.59 0.66 0.62 -
P/RPS 0.07 0.09 0.10 0.08 0.09 0.10 0.09 -15.43%
P/EPS 2.63 3.03 3.25 2.69 3.31 3.59 3.46 -16.72%
EY 38.05 32.99 30.76 37.18 30.19 27.89 28.86 20.25%
DY 6.98 9.80 9.26 3.85 3.39 0.00 0.00 -
P/NAPS 0.22 0.26 0.27 0.26 0.26 0.29 0.27 -12.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 20/05/04 26/02/04 -
Price 0.35 0.46 0.53 0.49 0.53 0.59 0.70 -
P/RPS 0.06 0.08 0.10 0.08 0.08 0.09 0.10 -28.88%
P/EPS 2.14 2.73 3.19 2.53 2.98 3.21 3.91 -33.11%
EY 46.75 36.57 31.34 39.46 33.60 31.20 25.56 49.61%
DY 8.57 10.87 9.43 4.08 3.77 0.00 0.00 -
P/NAPS 0.18 0.23 0.27 0.25 0.23 0.26 0.31 -30.42%

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