[PMETAL] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -22.96%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,210,356 1,202,292 482,084 384,608 340,584 399,064 277,956 27.75%
PBT 54,512 122,852 8,012 10,748 12,104 17,084 14,776 24.28%
Tax -7,512 -10,828 -1,492 -2,576 -4,468 -10,820 -6,956 1.28%
NP 47,000 112,024 6,520 8,172 7,636 6,264 7,820 34.80%
-
NP to SH 45,724 100,644 6,520 8,172 7,636 6,264 7,820 34.18%
-
Tax Rate 13.78% 8.81% 18.62% 23.97% 36.91% 63.33% 47.08% -
Total Cost 1,163,356 1,090,268 475,564 376,436 332,948 392,800 270,136 27.52%
-
Net Worth 673,482 260,043 238,813 127,697 145,870 129,365 128,471 31.76%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 673,482 260,043 238,813 127,697 145,870 129,365 128,471 31.76%
NOSH 364,044 351,410 379,069 63,940 63,421 61,897 62,063 34.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.88% 9.32% 1.35% 2.12% 2.24% 1.57% 2.81% -
ROE 6.79% 38.70% 2.73% 6.40% 5.23% 4.84% 6.09% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 332.47 342.13 127.18 602.37 537.01 644.72 447.86 -4.83%
EPS 12.56 28.64 1.72 2.00 12.04 10.12 12.60 -0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 0.74 0.63 2.00 2.30 2.09 2.07 -1.85%
Adjusted Per Share Value based on latest NOSH - 63,940
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.68 14.58 5.85 4.67 4.13 4.84 3.37 27.76%
EPS 0.55 1.22 0.08 0.10 0.09 0.08 0.09 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0315 0.029 0.0155 0.0177 0.0157 0.0156 31.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.19 1.04 0.42 0.51 0.66 0.38 0.45 -
P/RPS 0.36 0.30 0.33 0.08 0.12 0.06 0.10 23.77%
P/EPS 9.47 3.63 24.42 3.98 5.48 3.75 3.57 17.63%
EY 10.55 27.54 4.10 25.10 18.24 26.63 28.00 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.41 0.67 0.26 0.29 0.18 0.22 19.45%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 29/05/07 13/06/06 25/05/05 20/05/04 29/05/03 31/05/02 -
Price 1.47 1.66 0.40 0.46 0.59 0.38 0.43 -
P/RPS 0.44 0.49 0.31 0.08 0.11 0.06 0.10 27.98%
P/EPS 11.70 5.80 23.26 3.59 4.90 3.75 3.41 22.78%
EY 8.54 17.25 4.30 27.82 20.41 26.63 29.30 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.24 0.63 0.23 0.26 0.18 0.21 24.68%

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