[PMETAL] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 145.45%
YoY- 52.86%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 664,049 428,154 375,137 446,229 355,708 303,252 309,158 13.58%
PBT 28,985 11,112 12,128 28,029 21,174 12,773 20,685 5.78%
Tax -6,374 419 -1,520 -12,726 -11,163 -5,730 -8,219 -4.14%
NP 22,611 11,531 10,608 15,303 10,011 7,043 12,466 10.42%
-
NP to SH 20,630 10,769 10,608 15,303 10,011 7,043 12,466 8.75%
-
Tax Rate 21.99% -3.77% 12.53% 45.40% 52.72% 44.86% 39.73% -
Total Cost 641,438 416,623 364,529 430,926 345,697 296,209 296,692 13.70%
-
Net Worth 217,832 154,630 152,692 143,719 128,393 125,856 119,698 10.48%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,805 2,494 1,916 1,899 1,860 - - -
Div Payout % 23.29% 23.16% 18.07% 12.41% 18.59% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 217,832 154,630 152,692 143,719 128,393 125,856 119,698 10.48%
NOSH 320,341 249,404 63,887 63,312 62,026 61,998 62,019 31.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.41% 2.69% 2.83% 3.43% 2.81% 2.32% 4.03% -
ROE 9.47% 6.96% 6.95% 10.65% 7.80% 5.60% 10.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 207.29 171.67 587.18 704.80 573.48 489.13 498.48 -13.59%
EPS 6.44 3.37 4.72 24.17 16.14 11.36 20.10 -17.27%
DPS 1.50 1.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.68 0.62 2.39 2.27 2.07 2.03 1.93 -15.95%
Adjusted Per Share Value based on latest NOSH - 63,320
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.06 5.19 4.55 5.41 4.31 3.68 3.75 13.59%
EPS 0.25 0.13 0.13 0.19 0.12 0.09 0.15 8.88%
DPS 0.06 0.03 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.0264 0.0188 0.0185 0.0174 0.0156 0.0153 0.0145 10.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.28 0.54 0.62 0.37 0.40 0.47 -
P/RPS 0.28 0.16 0.09 0.09 0.06 0.08 0.09 20.81%
P/EPS 9.01 6.48 3.25 2.57 2.29 3.52 2.34 25.18%
EY 11.10 15.42 30.75 38.98 43.62 28.40 42.77 -20.12%
DY 2.59 3.57 5.56 4.84 8.11 0.00 0.00 -
P/NAPS 0.85 0.45 0.23 0.27 0.18 0.20 0.24 23.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 26/02/01 -
Price 0.93 0.37 0.53 0.70 0.36 0.40 0.49 -
P/RPS 0.45 0.22 0.09 0.10 0.06 0.08 0.10 28.47%
P/EPS 14.44 8.57 3.19 2.90 2.23 3.52 2.44 34.47%
EY 6.92 11.67 31.33 34.53 44.83 28.40 41.02 -25.65%
DY 1.61 2.70 5.66 4.29 8.33 0.00 0.00 -
P/NAPS 1.37 0.60 0.22 0.31 0.17 0.20 0.25 32.76%

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