[PMETAL] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -4.92%
YoY- 5.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 488,678 381,173 412,049 409,832 324,124 302,558 276,074 9.98%
PBT 12,749 11,397 21,405 21,166 17,325 14,535 19,393 -6.74%
Tax 391 -927 -10,099 -12,017 -8,686 -5,674 -6,108 -
NP 13,140 10,470 11,306 9,149 8,639 8,861 13,285 -0.18%
-
NP to SH 10,987 10,450 11,306 9,149 8,639 8,861 13,285 -3.11%
-
Tax Rate -3.07% 8.13% 47.18% 56.78% 50.14% 39.04% 31.50% -
Total Cost 475,538 370,703 400,743 400,683 315,485 293,697 262,789 10.38%
-
Net Worth 200,399 127,728 145,375 130,306 130,995 121,229 116,056 9.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,488 1,915 1,269 1,861 931 929 1,860 4.96%
Div Payout % 22.65% 18.33% 11.23% 20.35% 10.78% 10.49% 14.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 200,399 127,728 145,375 130,306 130,995 121,229 116,056 9.52%
NOSH 318,095 63,864 63,482 62,050 62,083 61,851 62,062 31.29%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.69% 2.75% 2.74% 2.23% 2.67% 2.93% 4.81% -
ROE 5.48% 8.18% 7.78% 7.02% 6.59% 7.31% 11.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 153.63 596.85 649.07 660.48 522.08 489.17 444.83 -16.23%
EPS 3.45 16.36 17.81 14.74 13.92 14.33 21.41 -26.22%
DPS 0.78 3.00 2.00 3.00 1.50 1.50 3.00 -20.10%
NAPS 0.63 2.00 2.29 2.10 2.11 1.96 1.87 -16.57%
Adjusted Per Share Value based on latest NOSH - 62,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.93 4.62 5.00 4.97 3.93 3.67 3.35 9.98%
EPS 0.13 0.13 0.14 0.11 0.10 0.11 0.16 -3.39%
DPS 0.03 0.02 0.02 0.02 0.01 0.01 0.02 6.98%
NAPS 0.0243 0.0155 0.0176 0.0158 0.0159 0.0147 0.0141 9.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.43 0.59 0.46 0.46 0.42 0.80 -
P/RPS 0.27 0.07 0.09 0.07 0.09 0.09 0.18 6.98%
P/EPS 11.87 2.63 3.31 3.12 3.31 2.93 3.74 21.21%
EY 8.42 38.05 30.19 32.05 30.25 34.11 26.76 -17.52%
DY 1.91 6.98 3.39 6.52 3.26 3.57 3.75 -10.63%
P/NAPS 0.65 0.22 0.26 0.22 0.22 0.21 0.43 7.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 23/08/00 -
Price 0.38 0.35 0.53 0.53 0.43 0.42 0.81 -
P/RPS 0.25 0.06 0.08 0.08 0.08 0.09 0.18 5.62%
P/EPS 11.00 2.14 2.98 3.59 3.09 2.93 3.78 19.47%
EY 9.09 46.75 33.60 27.82 32.36 34.11 26.43 -16.28%
DY 2.06 8.57 3.77 5.66 3.49 3.57 3.70 -9.29%
P/NAPS 0.60 0.18 0.23 0.25 0.20 0.21 0.43 5.70%

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