[PMETAL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.26%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 428,154 386,902 381,173 364,115 353,109 402,096 412,049 2.58%
PBT 11,112 11,268 11,397 11,789 12,128 20,955 21,405 -35.32%
Tax 419 -742 -927 -1,047 -1,520 -8,624 -10,099 -
NP 11,531 10,526 10,470 10,742 10,608 12,331 11,306 1.31%
-
NP to SH 11,206 10,538 10,450 10,742 10,608 12,331 11,306 -0.58%
-
Tax Rate -3.77% 6.59% 8.13% 8.88% 12.53% 41.15% 47.18% -
Total Cost 416,623 376,376 370,703 353,373 342,501 389,765 400,743 2.61%
-
Net Worth 154,276 0 127,728 127,697 127,710 127,549 145,375 4.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,488 1,915 1,915 3,185 3,185 1,269 1,269 56.45%
Div Payout % 22.21% 18.18% 18.33% 29.65% 30.03% 10.30% 11.23% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,276 0 127,728 127,697 127,710 127,549 145,375 4.03%
NOSH 248,833 192,540 63,864 63,940 63,855 63,774 63,482 147.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.69% 2.72% 2.75% 2.95% 3.00% 3.07% 2.74% -
ROE 7.26% 0.00% 8.18% 8.41% 8.31% 9.67% 7.78% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.06 200.95 596.85 570.28 552.98 630.49 649.07 -58.63%
EPS 4.50 5.47 16.36 16.82 16.61 19.34 17.81 -59.93%
DPS 1.00 0.99 3.00 5.00 5.00 2.00 2.00 -36.92%
NAPS 0.62 0.00 2.00 2.00 2.00 2.00 2.29 -58.04%
Adjusted Per Share Value based on latest NOSH - 63,940
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.20 4.70 4.63 4.42 4.29 4.88 5.00 2.64%
EPS 0.14 0.13 0.13 0.13 0.13 0.15 0.14 0.00%
DPS 0.03 0.02 0.02 0.04 0.04 0.02 0.02 30.94%
NAPS 0.0187 0.00 0.0155 0.0155 0.0155 0.0155 0.0176 4.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.30 0.43 0.51 0.54 0.52 0.59 -
P/RPS 0.16 0.15 0.07 0.09 0.10 0.08 0.09 46.59%
P/EPS 6.22 5.48 2.63 3.03 3.25 2.69 3.31 52.10%
EY 16.08 18.24 38.05 32.99 30.76 37.18 30.19 -34.21%
DY 3.57 3.32 6.98 9.80 9.26 3.85 3.39 3.49%
P/NAPS 0.45 0.00 0.22 0.26 0.27 0.26 0.26 44.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 25/08/04 -
Price 0.37 0.28 0.35 0.46 0.53 0.49 0.53 -
P/RPS 0.22 0.14 0.06 0.08 0.10 0.08 0.08 95.92%
P/EPS 8.22 5.12 2.14 2.73 3.19 2.53 2.98 96.32%
EY 12.17 19.55 46.75 36.57 31.34 39.46 33.60 -49.09%
DY 2.70 3.55 8.57 10.87 9.43 4.08 3.77 -19.90%
P/NAPS 0.60 0.00 0.18 0.23 0.27 0.25 0.23 89.17%

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