[PMETAL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 638.62%
YoY- 158.05%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 183,983 113,583 72,331 121,318 113,329 103,978 78,063 15.35%
PBT 16,323 4,266 4,422 13,249 6,773 5,544 3,941 26.71%
Tax -4,065 1,671 510 -6,594 -4,194 -2,168 -489 42.30%
NP 12,258 5,937 4,932 6,655 2,579 3,376 3,452 23.50%
-
NP to SH 12,336 5,600 4,932 6,655 2,579 3,376 3,452 23.63%
-
Tax Rate 24.90% -39.17% -11.53% 49.77% 61.92% 39.11% 12.41% -
Total Cost 171,725 107,646 67,399 114,663 110,750 100,602 74,611 14.89%
-
Net Worth 217,882 154,276 127,710 143,737 128,330 125,979 119,611 10.50%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,806 2,488 1,915 - - - 929 31.49%
Div Payout % 38.96% 44.43% 38.84% - - - 26.93% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 217,882 154,276 127,710 143,737 128,330 125,979 119,611 10.50%
NOSH 320,415 248,833 63,855 63,320 61,995 62,058 61,974 31.48%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.66% 5.23% 6.82% 5.49% 2.28% 3.25% 4.42% -
ROE 5.66% 3.63% 3.86% 4.63% 2.01% 2.68% 2.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.42 45.65 113.27 191.59 182.80 167.55 125.96 -12.26%
EPS 3.85 1.75 2.19 10.51 4.16 5.44 5.57 -5.96%
DPS 1.50 1.00 3.00 0.00 0.00 0.00 1.50 0.00%
NAPS 0.68 0.62 2.00 2.27 2.07 2.03 1.93 -15.95%
Adjusted Per Share Value based on latest NOSH - 63,320
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.23 1.38 0.88 1.47 1.38 1.26 0.95 15.27%
EPS 0.15 0.07 0.06 0.08 0.03 0.04 0.04 24.63%
DPS 0.06 0.03 0.02 0.00 0.00 0.00 0.01 34.78%
NAPS 0.0264 0.0187 0.0155 0.0174 0.0156 0.0153 0.0145 10.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.28 0.54 0.62 0.37 0.40 0.47 -
P/RPS 1.01 0.61 0.48 0.32 0.20 0.24 0.37 18.20%
P/EPS 15.06 12.44 6.99 5.90 8.89 7.35 8.44 10.12%
EY 6.64 8.04 14.30 16.95 11.24 13.60 11.85 -9.19%
DY 2.59 3.57 5.56 0.00 0.00 0.00 3.19 -3.41%
P/NAPS 0.85 0.45 0.27 0.27 0.18 0.20 0.24 23.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 26/02/01 -
Price 0.93 0.37 0.53 0.70 0.36 0.40 0.49 -
P/RPS 1.62 0.81 0.47 0.37 0.20 0.24 0.39 26.77%
P/EPS 24.16 16.44 6.86 6.66 8.65 7.35 8.80 18.32%
EY 4.14 6.08 14.57 15.01 11.56 13.60 11.37 -15.49%
DY 1.61 2.70 5.66 0.00 0.00 0.00 3.06 -10.14%
P/NAPS 1.37 0.60 0.27 0.31 0.17 0.20 0.25 32.76%

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