[PMETAL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -50.1%
YoY- 21.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,202,292 482,084 384,608 340,584 399,064 277,956 251,572 29.76%
PBT 122,852 8,012 10,748 12,104 17,084 14,776 5,240 69.13%
Tax -10,828 -1,492 -2,576 -4,468 -10,820 -6,956 -1,088 46.63%
NP 112,024 6,520 8,172 7,636 6,264 7,820 4,152 73.14%
-
NP to SH 100,644 6,520 8,172 7,636 6,264 7,820 4,152 70.07%
-
Tax Rate 8.81% 18.62% 23.97% 36.91% 63.33% 47.08% 20.76% -
Total Cost 1,090,268 475,564 376,436 332,948 392,800 270,136 247,420 28.02%
-
Net Worth 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
NOSH 351,410 379,069 63,940 63,421 61,897 62,063 62,155 33.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.32% 1.35% 2.12% 2.24% 1.57% 2.81% 1.65% -
ROE 38.70% 2.73% 6.40% 5.23% 4.84% 6.09% 3.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 342.13 127.18 602.37 537.01 644.72 447.86 404.74 -2.76%
EPS 28.64 1.72 2.00 12.04 10.12 12.60 6.68 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.63 2.00 2.30 2.09 2.07 1.94 -14.83%
Adjusted Per Share Value based on latest NOSH - 63,421
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.58 5.85 4.67 4.13 4.84 3.37 3.05 29.77%
EPS 1.22 0.08 0.10 0.09 0.08 0.09 0.05 70.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.029 0.0155 0.0177 0.0157 0.0156 0.0146 13.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.04 0.42 0.51 0.66 0.38 0.45 0.39 -
P/RPS 0.30 0.33 0.08 0.12 0.06 0.10 0.10 20.08%
P/EPS 3.63 24.42 3.98 5.48 3.75 3.57 5.84 -7.61%
EY 27.54 4.10 25.10 18.24 26.63 28.00 17.13 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.67 0.26 0.29 0.18 0.22 0.20 38.45%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 13/06/06 25/05/05 20/05/04 29/05/03 31/05/02 30/05/01 -
Price 1.66 0.40 0.46 0.59 0.38 0.43 0.40 -
P/RPS 0.49 0.31 0.08 0.11 0.06 0.10 0.10 30.31%
P/EPS 5.80 23.26 3.59 4.90 3.75 3.41 5.99 -0.53%
EY 17.25 4.30 27.82 20.41 26.63 29.30 16.70 0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 0.63 0.23 0.26 0.18 0.21 0.21 48.34%

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