[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 51.36%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 958,941 480,066 314,571 302,806 325,191 242,380 199,274 29.91%
PBT 434,959 12,662 6,846 7,706 11,203 14,428 7,229 97.89%
Tax -12,171 -2,309 -1,252 -2,030 -6,527 -6,996 -3,562 22.71%
NP 422,788 10,353 5,594 5,676 4,676 7,432 3,667 120.53%
-
NP to SH 415,293 8,294 5,169 5,676 4,676 7,432 3,667 119.87%
-
Tax Rate 2.80% 18.24% 18.29% 26.34% 58.26% 48.49% 49.27% -
Total Cost 536,153 469,713 308,977 297,130 320,515 234,948 195,607 18.29%
-
Net Worth 638,857 204,948 0 147,486 133,331 132,758 123,474 31.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 3,830 1,877 930 - -
Div Payout % - - - 67.49% 40.16% 12.52% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 638,857 204,948 0 147,486 133,331 132,758 123,474 31.49%
NOSH 358,908 320,231 191,739 63,847 62,597 62,036 62,047 33.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 44.09% 2.16% 1.78% 1.87% 1.44% 3.07% 1.84% -
ROE 65.01% 4.05% 0.00% 3.85% 3.51% 5.60% 2.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 267.18 149.91 164.06 474.27 519.50 390.70 321.16 -3.01%
EPS 115.71 2.59 1.62 8.89 7.39 11.98 5.91 64.13%
DPS 0.00 0.00 0.00 6.00 3.00 1.50 0.00 -
NAPS 1.78 0.64 0.00 2.31 2.13 2.14 1.99 -1.84%
Adjusted Per Share Value based on latest NOSH - 63,774
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.63 5.82 3.82 3.67 3.94 2.94 2.42 29.88%
EPS 5.04 0.10 0.06 0.07 0.06 0.09 0.04 123.82%
DPS 0.00 0.00 0.00 0.05 0.02 0.01 0.00 -
NAPS 0.0775 0.0249 0.00 0.0179 0.0162 0.0161 0.015 31.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.56 0.41 0.30 0.52 0.51 0.39 0.35 -
P/RPS 0.58 0.27 0.18 0.11 0.10 0.10 0.11 31.91%
P/EPS 1.35 15.83 11.13 5.85 6.83 3.26 5.92 -21.82%
EY 74.17 6.32 8.99 17.10 14.65 30.72 16.89 27.95%
DY 0.00 0.00 0.00 11.54 5.88 3.85 0.00 -
P/NAPS 0.88 0.64 0.00 0.23 0.24 0.18 0.18 30.26%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 -
Price 1.65 0.50 0.28 0.49 0.99 0.38 0.40 -
P/RPS 0.62 0.33 0.17 0.10 0.19 0.10 0.12 31.46%
P/EPS 1.43 19.31 10.39 5.51 13.25 3.17 6.77 -22.81%
EY 70.13 5.18 9.63 18.14 7.55 31.53 14.78 29.61%
DY 0.00 0.00 0.00 12.24 3.03 3.95 0.00 -
P/NAPS 0.93 0.78 0.00 0.21 0.46 0.18 0.20 29.17%

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