[PMETAL] YoY TTM 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- -3.15%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,028,011 488,678 381,173 412,049 409,832 324,124 302,558 22.60%
PBT 84,438 12,749 11,397 21,405 21,166 17,325 14,535 34.05%
Tax -8,910 391 -927 -10,099 -12,017 -8,686 -5,674 7.80%
NP 75,528 13,140 10,470 11,306 9,149 8,639 8,861 42.90%
-
NP to SH 69,570 10,987 10,450 11,306 9,149 8,639 8,861 40.95%
-
Tax Rate 10.55% -3.07% 8.13% 47.18% 56.78% 50.14% 39.04% -
Total Cost 952,483 475,538 370,703 400,743 400,683 315,485 293,697 21.65%
-
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 10,151 2,488 1,915 1,269 1,861 931 929 48.93%
Div Payout % 14.59% 22.65% 18.33% 11.23% 20.35% 10.78% 10.49% -
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 7.35% 2.69% 2.75% 2.74% 2.23% 2.67% 2.93% -
ROE 24.41% 5.48% 8.18% 7.78% 7.02% 6.59% 7.31% -
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 288.50 153.63 596.85 649.07 660.48 522.08 489.17 -8.42%
EPS 19.52 3.45 16.36 17.81 14.74 13.92 14.33 5.28%
DPS 2.85 0.78 3.00 2.00 3.00 1.50 1.50 11.28%
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 12.47 5.93 4.62 5.00 4.97 3.93 3.67 22.60%
EPS 0.84 0.13 0.13 0.14 0.11 0.10 0.11 40.30%
DPS 0.12 0.03 0.02 0.02 0.02 0.01 0.01 51.27%
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 0.62 0.27 0.07 0.09 0.07 0.09 0.09 37.92%
P/EPS 9.12 11.87 2.63 3.31 3.12 3.31 2.93 20.82%
EY 10.97 8.42 38.05 30.19 32.05 30.25 34.11 -17.22%
DY 1.60 1.91 6.98 3.39 6.52 3.26 3.57 -12.51%
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 0.56 0.25 0.06 0.08 0.08 0.08 0.09 35.60%
P/EPS 8.35 11.00 2.14 2.98 3.59 3.09 2.93 19.06%
EY 11.98 9.09 46.75 33.60 27.82 32.36 34.11 -15.99%
DY 1.75 2.06 8.57 3.77 5.66 3.49 3.57 -11.19%
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