[PMETAL] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3.56%
YoY- -16.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 329,377 145,467 109,312 92,254 112,094 88,248 73,972 28.24%
PBT 30,935 4,192 1,871 2,263 4,065 4,677 2,508 51.97%
Tax -803 -601 -302 -422 -1,856 -1,995 -1,506 -9.94%
NP 30,132 3,591 1,569 1,841 2,209 2,682 1,002 76.29%
-
NP to SH 27,152 2,004 1,549 1,841 2,209 2,682 1,002 73.26%
-
Tax Rate 2.60% 14.34% 16.14% 18.65% 45.66% 42.66% 60.05% -
Total Cost 299,245 141,876 107,743 90,413 109,885 85,566 72,970 26.50%
-
Net Worth 285,060 200,399 127,728 145,375 130,306 130,995 121,229 15.30%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,344 - - 1,269 1,861 - - -
Div Payout % 19.69% - - 68.97% 84.27% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 285,060 200,399 127,728 145,375 130,306 130,995 121,229 15.30%
NOSH 356,325 318,095 63,864 63,482 62,050 62,083 61,851 33.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.15% 2.47% 1.44% 2.00% 1.97% 3.04% 1.35% -
ROE 9.53% 1.00% 1.21% 1.27% 1.70% 2.05% 0.83% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 92.44 45.73 171.16 145.32 180.65 142.14 119.60 -4.20%
EPS 7.62 0.63 0.48 2.90 3.56 4.32 1.62 29.42%
DPS 1.50 0.00 0.00 2.00 3.00 0.00 0.00 -
NAPS 0.80 0.63 2.00 2.29 2.10 2.11 1.96 -13.86%
Adjusted Per Share Value based on latest NOSH - 63,482
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.00 1.76 1.33 1.12 1.36 1.07 0.90 28.20%
EPS 0.33 0.02 0.02 0.02 0.03 0.03 0.01 79.04%
DPS 0.06 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.0346 0.0243 0.0155 0.0176 0.0158 0.0159 0.0147 15.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 0.41 0.43 0.59 0.46 0.46 0.42 -
P/RPS 1.93 0.90 0.25 0.41 0.25 0.32 0.35 32.90%
P/EPS 23.36 65.08 17.73 20.34 12.92 10.65 25.93 -1.72%
EY 4.28 1.54 5.64 4.92 7.74 9.39 3.86 1.73%
DY 0.84 0.00 0.00 3.39 6.52 0.00 0.00 -
P/NAPS 2.23 0.65 0.22 0.26 0.22 0.22 0.21 48.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 -
Price 1.63 0.38 0.35 0.53 0.53 0.43 0.42 -
P/RPS 1.76 0.83 0.20 0.36 0.29 0.30 0.35 30.87%
P/EPS 21.39 60.32 14.43 18.28 14.89 9.95 25.93 -3.15%
EY 4.67 1.66 6.93 5.47 6.72 10.05 3.86 3.22%
DY 0.92 0.00 0.00 3.77 5.66 0.00 0.00 -
P/NAPS 2.04 0.60 0.18 0.23 0.25 0.20 0.21 46.04%

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