[PMETAL] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 15.18%
YoY- -37.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 355,709 347,815 324,124 309,848 303,252 275,880 302,558 11.36%
PBT 21,201 21,578 17,325 15,156 12,772 9,563 14,535 28.52%
Tax -11,190 -10,994 -8,686 -8,197 -6,730 -3,221 -5,674 57.06%
NP 10,011 10,584 8,639 6,959 6,042 6,342 8,861 8.45%
-
NP to SH 10,011 10,584 8,639 6,959 6,042 6,342 8,861 8.45%
-
Tax Rate 52.78% 50.95% 50.14% 54.08% 52.69% 33.68% 39.04% -
Total Cost 345,698 337,231 315,485 302,889 297,210 269,538 293,697 11.44%
-
Net Worth 128,330 132,623 130,995 128,471 124,117 62,099 121,229 3.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 931 931 - - - 929 -
Div Payout % - 8.80% 10.78% - - - 10.49% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 128,330 132,623 130,995 128,471 124,117 62,099 121,229 3.85%
NOSH 61,995 61,973 62,083 62,063 62,058 62,099 61,851 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.81% 3.04% 2.67% 2.25% 1.99% 2.30% 2.93% -
ROE 7.80% 7.98% 6.59% 5.42% 4.87% 10.21% 7.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 573.77 561.23 522.08 499.24 488.65 444.26 489.17 11.18%
EPS 16.15 17.08 13.92 11.21 9.74 10.21 14.33 8.27%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 1.50 -
NAPS 2.07 2.14 2.11 2.07 2.00 1.00 1.96 3.69%
Adjusted Per Share Value based on latest NOSH - 62,063
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.31 4.22 3.93 3.76 3.68 3.35 3.67 11.27%
EPS 0.12 0.13 0.10 0.08 0.07 0.08 0.11 5.95%
DPS 0.00 0.01 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.0156 0.0161 0.0159 0.0156 0.0151 0.0075 0.0147 4.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.37 0.39 0.46 0.45 0.40 0.35 0.42 -
P/RPS 0.06 0.07 0.09 0.09 0.08 0.08 0.09 -23.62%
P/EPS 2.29 2.28 3.31 4.01 4.11 3.43 2.93 -15.11%
EY 43.64 43.79 30.25 24.92 24.34 29.18 34.11 17.79%
DY 0.00 3.85 3.26 0.00 0.00 0.00 3.57 -
P/NAPS 0.18 0.18 0.22 0.22 0.20 0.35 0.21 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 03/12/02 28/08/02 31/05/02 28/02/02 28/11/01 28/08/01 -
Price 0.36 0.38 0.43 0.43 0.40 0.40 0.42 -
P/RPS 0.06 0.07 0.08 0.09 0.08 0.09 0.09 -23.62%
P/EPS 2.23 2.23 3.09 3.83 4.11 3.92 2.93 -16.59%
EY 44.86 44.94 32.36 26.08 24.34 25.53 34.11 19.97%
DY 0.00 3.95 3.49 0.00 0.00 0.00 3.57 -
P/NAPS 0.17 0.18 0.20 0.21 0.20 0.40 0.21 -13.10%

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