[PMETAL] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.41%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 438,520 409,832 385,986 355,709 347,815 324,124 309,848 26.02%
PBT 17,976 21,166 21,778 21,201 21,578 17,325 15,156 12.03%
Tax -10,721 -12,017 -12,156 -11,190 -10,994 -8,686 -8,197 19.57%
NP 7,255 9,149 9,622 10,011 10,584 8,639 6,959 2.81%
-
NP to SH 7,255 9,149 9,622 10,011 10,584 8,639 6,959 2.81%
-
Tax Rate 59.64% 56.78% 55.82% 52.78% 50.95% 50.14% 54.08% -
Total Cost 431,265 400,683 376,364 345,698 337,231 315,485 302,889 26.53%
-
Net Worth 133,272 130,306 129,365 128,330 132,623 130,995 128,471 2.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 929 1,861 - - 931 931 - -
Div Payout % 12.82% 20.35% - - 8.80% 10.78% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 133,272 130,306 129,365 128,330 132,623 130,995 128,471 2.47%
NOSH 62,569 62,050 61,897 61,995 61,973 62,083 62,063 0.54%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.65% 2.23% 2.49% 2.81% 3.04% 2.67% 2.25% -
ROE 5.44% 7.02% 7.44% 7.80% 7.98% 6.59% 5.42% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 700.85 660.48 623.59 573.77 561.23 522.08 499.24 25.34%
EPS 11.60 14.74 15.55 16.15 17.08 13.92 11.21 2.30%
DPS 1.50 3.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 2.13 2.10 2.09 2.07 2.14 2.11 2.07 1.92%
Adjusted Per Share Value based on latest NOSH - 61,995
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.32 4.97 4.68 4.31 4.22 3.93 3.76 26.00%
EPS 0.09 0.11 0.12 0.12 0.13 0.10 0.08 8.16%
DPS 0.01 0.02 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.0162 0.0158 0.0157 0.0156 0.0161 0.0159 0.0156 2.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.46 0.38 0.37 0.39 0.46 0.45 -
P/RPS 0.07 0.07 0.06 0.06 0.07 0.09 0.09 -15.41%
P/EPS 4.40 3.12 2.44 2.29 2.28 3.31 4.01 6.37%
EY 22.74 32.05 40.91 43.64 43.79 30.25 24.92 -5.91%
DY 2.94 6.52 0.00 0.00 3.85 3.26 0.00 -
P/NAPS 0.24 0.22 0.18 0.18 0.18 0.22 0.22 5.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 26/08/03 29/05/03 28/02/03 03/12/02 28/08/02 31/05/02 -
Price 0.99 0.53 0.38 0.36 0.38 0.43 0.43 -
P/RPS 0.14 0.08 0.06 0.06 0.07 0.08 0.09 34.21%
P/EPS 8.54 3.59 2.44 2.23 2.23 3.09 3.83 70.59%
EY 11.71 27.82 40.91 44.86 44.94 32.36 26.08 -41.33%
DY 1.52 5.66 0.00 0.00 3.95 3.49 0.00 -
P/NAPS 0.46 0.25 0.18 0.17 0.18 0.20 0.21 68.58%

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