[PMETAL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.91%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,278,588 640,088 419,428 403,741 433,588 323,173 265,698 29.91%
PBT 579,945 16,882 9,128 10,274 14,937 19,237 9,638 97.89%
Tax -16,228 -3,078 -1,669 -2,706 -8,702 -9,328 -4,749 22.71%
NP 563,717 13,804 7,458 7,568 6,234 9,909 4,889 120.53%
-
NP to SH 553,724 11,058 6,892 7,568 6,234 9,909 4,889 119.88%
-
Tax Rate 2.80% 18.23% 18.28% 26.34% 58.26% 48.49% 49.27% -
Total Cost 714,870 626,284 411,969 396,173 427,353 313,264 260,809 18.29%
-
Net Worth 638,857 204,948 0 147,486 133,331 132,758 123,474 31.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 5,107 2,503 1,240 - -
Div Payout % - - - 67.49% 40.16% 12.52% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 638,857 204,948 0 147,486 133,331 132,758 123,474 31.49%
NOSH 358,908 320,231 191,739 63,847 62,597 62,036 62,047 33.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 44.09% 2.16% 1.78% 1.87% 1.44% 3.07% 1.84% -
ROE 86.67% 5.40% 0.00% 5.13% 4.68% 7.46% 3.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 356.24 199.88 218.75 632.36 692.67 520.94 428.22 -3.01%
EPS 154.28 3.45 2.16 11.85 9.85 15.97 7.88 64.13%
DPS 0.00 0.00 0.00 8.00 4.00 2.00 0.00 -
NAPS 1.78 0.64 0.00 2.31 2.13 2.14 1.99 -1.84%
Adjusted Per Share Value based on latest NOSH - 63,774
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.51 7.76 5.09 4.90 5.26 3.92 3.22 29.93%
EPS 6.72 0.13 0.08 0.09 0.08 0.12 0.06 119.47%
DPS 0.00 0.00 0.00 0.06 0.03 0.02 0.00 -
NAPS 0.0775 0.0249 0.00 0.0179 0.0162 0.0161 0.015 31.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.56 0.41 0.30 0.52 0.51 0.39 0.35 -
P/RPS 0.44 0.21 0.14 0.08 0.07 0.07 0.08 32.84%
P/EPS 1.01 11.87 8.35 4.39 5.12 2.44 4.44 -21.86%
EY 98.90 8.42 11.98 22.79 19.53 40.96 22.51 27.96%
DY 0.00 0.00 0.00 15.38 7.84 5.13 0.00 -
P/NAPS 0.88 0.64 0.00 0.23 0.24 0.18 0.18 30.26%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 -
Price 1.65 0.50 0.28 0.49 0.99 0.38 0.40 -
P/RPS 0.46 0.25 0.13 0.08 0.14 0.07 0.09 31.22%
P/EPS 1.07 14.48 7.79 4.13 9.94 2.38 5.08 -22.85%
EY 93.50 6.91 12.84 24.19 10.06 42.04 19.70 29.62%
DY 0.00 0.00 0.00 16.33 4.04 5.26 0.00 -
P/NAPS 0.93 0.78 0.00 0.21 0.46 0.18 0.20 29.17%

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