[PMETAL] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.78%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,259,900 531,976 410,928 397,856 423,720 315,474 273,730 28.95%
PBT 123,294 12,390 9,116 10,578 16,672 16,742 7,636 58.94%
Tax -7,020 -1,948 -1,892 -3,078 -9,122 -7,468 -3,556 11.99%
NP 116,274 10,442 7,224 7,500 7,550 9,274 4,080 74.72%
-
NP to SH 104,626 6,746 6,310 7,500 7,550 9,274 4,080 71.68%
-
Tax Rate 5.69% 15.72% 20.75% 29.10% 54.71% 44.61% 46.57% -
Total Cost 1,143,626 521,534 403,704 390,356 416,170 306,200 269,650 27.21%
-
Net Worth 284,890 202,380 127,926 145,550 130,172 130,803 121,531 15.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 10,683 - - - 3,719 - - -
Div Payout % 10.21% - - - 49.26% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 284,890 202,380 127,926 145,550 130,172 130,803 121,531 15.24%
NOSH 356,113 321,238 63,963 63,559 61,986 61,991 62,006 33.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.23% 1.96% 1.76% 1.89% 1.78% 2.94% 1.49% -
ROE 36.73% 3.33% 4.93% 5.15% 5.80% 7.09% 3.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 353.79 165.60 642.44 625.96 683.56 508.89 441.46 -3.62%
EPS 29.38 2.10 1.98 11.80 12.18 14.96 6.58 28.30%
DPS 3.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 0.80 0.63 2.00 2.29 2.10 2.11 1.96 -13.86%
Adjusted Per Share Value based on latest NOSH - 63,482
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.28 6.45 4.98 4.83 5.14 3.83 3.32 28.95%
EPS 1.27 0.08 0.08 0.09 0.09 0.11 0.05 71.40%
DPS 0.13 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0346 0.0245 0.0155 0.0177 0.0158 0.0159 0.0147 15.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 0.41 0.43 0.59 0.46 0.46 0.42 -
P/RPS 0.50 0.25 0.07 0.09 0.07 0.09 0.10 30.75%
P/EPS 6.06 19.52 4.36 5.00 3.78 3.07 6.38 -0.85%
EY 16.51 5.12 22.94 20.00 26.48 32.52 15.67 0.87%
DY 1.69 0.00 0.00 0.00 13.04 0.00 0.00 -
P/NAPS 2.23 0.65 0.22 0.26 0.22 0.22 0.21 48.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 -
Price 1.63 0.38 0.35 0.53 0.53 0.43 0.42 -
P/RPS 0.46 0.23 0.05 0.08 0.08 0.08 0.10 28.94%
P/EPS 5.55 18.10 3.55 4.49 4.35 2.87 6.38 -2.29%
EY 18.02 5.53 28.19 22.26 22.98 34.79 15.67 2.35%
DY 1.84 0.00 0.00 0.00 11.32 0.00 0.00 -
P/NAPS 2.04 0.60 0.18 0.23 0.25 0.20 0.21 46.04%

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