[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 23.87%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 480,066 314,571 302,806 325,191 242,380 199,274 231,095 12.95%
PBT 12,662 6,846 7,706 11,203 14,428 7,229 16,744 -4.54%
Tax -2,309 -1,252 -2,030 -6,527 -6,996 -3,562 -7,730 -18.23%
NP 10,353 5,594 5,676 4,676 7,432 3,667 9,014 2.33%
-
NP to SH 8,294 5,169 5,676 4,676 7,432 3,667 9,014 -1.37%
-
Tax Rate 18.24% 18.29% 26.34% 58.26% 48.49% 49.27% 46.17% -
Total Cost 469,713 308,977 297,130 320,515 234,948 195,607 222,081 13.29%
-
Net Worth 204,948 0 147,486 133,331 132,758 123,474 119,731 9.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 3,830 1,877 930 - - -
Div Payout % - - 67.49% 40.16% 12.52% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 204,948 0 147,486 133,331 132,758 123,474 119,731 9.36%
NOSH 320,231 191,739 63,847 62,597 62,036 62,047 62,037 31.44%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.16% 1.78% 1.87% 1.44% 3.07% 1.84% 3.90% -
ROE 4.05% 0.00% 3.85% 3.51% 5.60% 2.97% 7.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 149.91 164.06 474.27 519.50 390.70 321.16 372.51 -14.06%
EPS 2.59 1.62 8.89 7.39 11.98 5.91 14.53 -24.97%
DPS 0.00 0.00 6.00 3.00 1.50 0.00 0.00 -
NAPS 0.64 0.00 2.31 2.13 2.14 1.99 1.93 -16.79%
Adjusted Per Share Value based on latest NOSH - 62,569
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.82 3.82 3.67 3.94 2.94 2.42 2.80 12.96%
EPS 0.10 0.06 0.07 0.06 0.09 0.04 0.11 -1.57%
DPS 0.00 0.00 0.05 0.02 0.01 0.00 0.00 -
NAPS 0.0249 0.00 0.0179 0.0162 0.0161 0.015 0.0145 9.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.41 0.30 0.52 0.51 0.39 0.35 0.70 -
P/RPS 0.27 0.18 0.11 0.10 0.10 0.11 0.19 6.02%
P/EPS 15.83 11.13 5.85 6.83 3.26 5.92 4.82 21.90%
EY 6.32 8.99 17.10 14.65 30.72 16.89 20.76 -17.97%
DY 0.00 0.00 11.54 5.88 3.85 0.00 0.00 -
P/NAPS 0.64 0.00 0.23 0.24 0.18 0.18 0.36 10.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 22/11/00 -
Price 0.50 0.28 0.49 0.99 0.38 0.40 0.59 -
P/RPS 0.33 0.17 0.10 0.19 0.10 0.12 0.16 12.81%
P/EPS 19.31 10.39 5.51 13.25 3.17 6.77 4.06 29.66%
EY 5.18 9.63 18.14 7.55 31.53 14.78 24.63 -22.87%
DY 0.00 0.00 12.24 3.03 3.95 0.00 0.00 -
P/NAPS 0.78 0.00 0.21 0.46 0.18 0.20 0.31 16.61%

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