[PMETAL] QoQ TTM 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- 56.18%
YoY- 13.19%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 402,096 412,049 431,889 446,509 438,520 409,832 385,986 2.75%
PBT 20,955 21,405 23,207 24,452 17,976 21,166 21,778 -2.52%
Tax -8,624 -10,099 -11,533 -13,121 -10,721 -12,017 -12,156 -20.40%
NP 12,331 11,306 11,674 11,331 7,255 9,149 9,622 17.93%
-
NP to SH 12,331 11,306 11,674 11,331 7,255 9,149 9,622 17.93%
-
Tax Rate 41.15% 47.18% 49.70% 53.66% 59.64% 56.78% 55.82% -
Total Cost 389,765 400,743 420,215 435,178 431,265 400,683 376,364 2.35%
-
Net Worth 127,549 145,375 145,870 143,737 133,272 130,306 129,365 -0.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,269 1,269 - - 929 1,861 - -
Div Payout % 10.30% 11.23% - - 12.82% 20.35% - -
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 127,549 145,375 145,870 143,737 133,272 130,306 129,365 -0.93%
NOSH 63,774 63,482 63,421 63,320 62,569 62,050 61,897 2.00%
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 3.07% 2.74% 2.70% 2.54% 1.65% 2.23% 2.49% -
ROE 9.67% 7.78% 8.00% 7.88% 5.44% 7.02% 7.44% -
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 630.49 649.07 680.98 705.16 700.85 660.48 623.59 0.73%
EPS 19.34 17.81 18.41 17.89 11.60 14.74 15.55 15.60%
DPS 2.00 2.00 0.00 0.00 1.50 3.00 0.00 -
NAPS 2.00 2.29 2.30 2.27 2.13 2.10 2.09 -2.88%
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 4.88 5.00 5.24 5.42 5.32 4.97 4.68 2.82%
EPS 0.15 0.14 0.14 0.14 0.09 0.11 0.12 15.99%
DPS 0.02 0.02 0.00 0.00 0.01 0.02 0.00 -
NAPS 0.0155 0.0176 0.0177 0.0174 0.0162 0.0158 0.0157 -0.84%
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 0.08 0.09 0.10 0.09 0.07 0.07 0.06 21.07%
P/EPS 2.69 3.31 3.59 3.46 4.40 3.12 2.44 6.70%
EY 37.18 30.19 27.89 28.86 22.74 32.05 40.91 -6.15%
DY 3.85 3.39 0.00 0.00 2.94 6.52 0.00 -
P/NAPS 0.26 0.26 0.29 0.27 0.24 0.22 0.18 27.69%
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 0.08 0.08 0.09 0.10 0.14 0.08 0.06 21.07%
P/EPS 2.53 2.98 3.21 3.91 8.54 3.59 2.44 2.43%
EY 39.46 33.60 31.20 25.56 11.71 27.82 40.91 -2.37%
DY 4.08 3.77 0.00 0.00 1.52 5.66 0.00 -
P/NAPS 0.25 0.23 0.26 0.31 0.46 0.25 0.18 24.40%

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