[PMETAL] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.17%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,328,349 664,049 428,154 375,137 446,229 355,708 303,252 27.89%
PBT 444,116 28,985 11,112 12,128 28,029 21,174 12,773 80.61%
Tax -2,382 -6,374 419 -1,520 -12,726 -11,163 -5,730 -13.60%
NP 441,734 22,611 11,531 10,608 15,303 10,011 7,043 99.26%
-
NP to SH 434,347 20,630 10,769 10,608 15,303 10,011 7,043 98.70%
-
Tax Rate 0.54% 21.99% -3.77% 12.53% 45.40% 52.72% 44.86% -
Total Cost 886,615 641,438 416,623 364,529 430,926 345,697 296,209 20.03%
-
Net Worth 648,574 217,832 154,630 152,692 143,719 128,393 125,856 31.40%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,206 4,805 2,494 1,916 1,899 1,860 - -
Div Payout % 1.66% 23.29% 23.16% 18.07% 12.41% 18.59% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 648,574 217,832 154,630 152,692 143,719 128,393 125,856 31.40%
NOSH 360,319 320,341 249,404 63,887 63,312 62,026 61,998 34.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 33.25% 3.41% 2.69% 2.83% 3.43% 2.81% 2.32% -
ROE 66.97% 9.47% 6.96% 6.95% 10.65% 7.80% 5.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 368.66 207.29 171.67 587.18 704.80 573.48 489.13 -4.60%
EPS 121.04 6.44 3.37 4.72 24.17 16.14 11.36 48.31%
DPS 2.00 1.50 1.00 3.00 3.00 3.00 0.00 -
NAPS 1.80 0.68 0.62 2.39 2.27 2.07 2.03 -1.98%
Adjusted Per Share Value based on latest NOSH - 63,855
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.12 8.06 5.20 4.55 5.42 4.32 3.68 27.90%
EPS 5.27 0.25 0.13 0.13 0.19 0.12 0.09 96.99%
DPS 0.09 0.06 0.03 0.02 0.02 0.02 0.00 -
NAPS 0.0787 0.0264 0.0188 0.0185 0.0174 0.0156 0.0153 31.36%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.59 0.58 0.28 0.54 0.62 0.37 0.40 -
P/RPS 0.43 0.28 0.16 0.09 0.09 0.06 0.08 32.33%
P/EPS 1.32 9.01 6.48 3.25 2.57 2.29 3.52 -15.07%
EY 75.81 11.10 15.42 30.75 38.98 43.62 28.40 17.77%
DY 1.26 2.59 3.57 5.56 4.84 8.11 0.00 -
P/NAPS 0.88 0.85 0.45 0.23 0.27 0.18 0.20 27.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 -
Price 1.32 0.93 0.37 0.53 0.70 0.36 0.40 -
P/RPS 0.36 0.45 0.22 0.09 0.10 0.06 0.08 28.47%
P/EPS 1.10 14.44 8.57 3.19 2.90 2.23 3.52 -17.61%
EY 91.32 6.92 11.67 31.33 34.53 44.83 28.40 21.47%
DY 1.52 1.61 2.70 5.66 4.29 8.33 0.00 -
P/NAPS 0.73 1.37 0.60 0.22 0.31 0.17 0.20 24.07%

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