[PMETAL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -17.42%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 640,088 419,428 403,741 433,588 323,173 265,698 308,126 12.95%
PBT 16,882 9,128 10,274 14,937 19,237 9,638 22,325 -4.54%
Tax -3,078 -1,669 -2,706 -8,702 -9,328 -4,749 -10,306 -18.23%
NP 13,804 7,458 7,568 6,234 9,909 4,889 12,018 2.33%
-
NP to SH 11,058 6,892 7,568 6,234 9,909 4,889 12,018 -1.37%
-
Tax Rate 18.23% 18.28% 26.34% 58.26% 48.49% 49.27% 46.16% -
Total Cost 626,284 411,969 396,173 427,353 313,264 260,809 296,108 13.29%
-
Net Worth 204,948 0 147,486 133,331 132,758 123,474 119,731 9.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 5,107 2,503 1,240 - - -
Div Payout % - - 67.49% 40.16% 12.52% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 204,948 0 147,486 133,331 132,758 123,474 119,731 9.36%
NOSH 320,231 191,739 63,847 62,597 62,036 62,047 62,037 31.44%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.16% 1.78% 1.87% 1.44% 3.07% 1.84% 3.90% -
ROE 5.40% 0.00% 5.13% 4.68% 7.46% 3.96% 10.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.88 218.75 632.36 692.67 520.94 428.22 496.68 -14.06%
EPS 3.45 2.16 11.85 9.85 15.97 7.88 19.37 -24.98%
DPS 0.00 0.00 8.00 4.00 2.00 0.00 0.00 -
NAPS 0.64 0.00 2.31 2.13 2.14 1.99 1.93 -16.79%
Adjusted Per Share Value based on latest NOSH - 62,569
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.76 5.09 4.90 5.26 3.92 3.22 3.74 12.92%
EPS 0.13 0.08 0.09 0.08 0.12 0.06 0.15 -2.35%
DPS 0.00 0.00 0.06 0.03 0.02 0.00 0.00 -
NAPS 0.0249 0.00 0.0179 0.0162 0.0161 0.015 0.0145 9.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.41 0.30 0.52 0.51 0.39 0.35 0.70 -
P/RPS 0.21 0.14 0.08 0.07 0.07 0.08 0.14 6.98%
P/EPS 11.87 8.35 4.39 5.12 2.44 4.44 3.61 21.93%
EY 8.42 11.98 22.79 19.53 40.96 22.51 27.68 -17.98%
DY 0.00 0.00 15.38 7.84 5.13 0.00 0.00 -
P/NAPS 0.64 0.00 0.23 0.24 0.18 0.18 0.36 10.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 22/11/00 -
Price 0.50 0.28 0.49 0.99 0.38 0.40 0.59 -
P/RPS 0.25 0.13 0.08 0.14 0.07 0.09 0.12 13.00%
P/EPS 14.48 7.79 4.13 9.94 2.38 5.08 3.05 29.62%
EY 6.91 12.84 24.19 10.06 42.04 19.70 32.84 -22.86%
DY 0.00 0.00 16.33 4.04 5.26 0.00 0.00 -
P/NAPS 0.78 0.00 0.21 0.46 0.18 0.20 0.31 16.61%

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