[PMETAL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
05-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -20.7%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 593,649 386,902 402,096 438,520 347,815 275,880 300,209 12.02%
PBT 16,928 11,268 20,955 17,976 21,578 9,563 20,934 -3.47%
Tax -638 -742 -8,624 -10,721 -10,994 -3,221 -7,619 -33.84%
NP 16,290 10,526 12,331 7,255 10,584 6,342 13,315 3.41%
-
NP to SH 13,894 10,538 12,331 7,255 10,584 6,342 13,315 0.71%
-
Tax Rate 3.77% 6.59% 41.15% 59.64% 50.95% 33.68% 36.40% -
Total Cost 577,359 376,376 389,765 431,265 337,231 269,538 286,894 12.35%
-
Net Worth 204,509 0 127,549 133,272 132,623 62,099 119,745 9.32%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,488 1,915 1,269 929 931 - 1,860 4.96%
Div Payout % 17.91% 18.18% 10.30% 12.82% 8.80% - 13.97% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 204,509 0 127,549 133,272 132,623 62,099 119,745 9.32%
NOSH 319,545 192,540 63,774 62,569 61,973 62,099 62,044 31.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.74% 2.72% 3.07% 1.65% 3.04% 2.30% 4.44% -
ROE 6.79% 0.00% 9.67% 5.44% 7.98% 10.21% 11.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 185.78 200.95 630.49 700.85 561.23 444.26 483.86 -14.74%
EPS 4.35 5.47 19.34 11.60 17.08 10.21 21.46 -23.34%
DPS 0.78 0.99 2.00 1.50 1.50 0.00 3.00 -20.10%
NAPS 0.64 0.00 2.00 2.13 2.14 1.00 1.93 -16.79%
Adjusted Per Share Value based on latest NOSH - 62,569
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.20 4.69 4.88 5.32 4.22 3.35 3.64 12.03%
EPS 0.17 0.13 0.15 0.09 0.13 0.08 0.16 1.01%
DPS 0.03 0.02 0.02 0.01 0.01 0.00 0.02 6.98%
NAPS 0.0248 0.00 0.0155 0.0162 0.0161 0.0075 0.0145 9.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.41 0.30 0.52 0.51 0.39 0.35 0.70 -
P/RPS 0.22 0.15 0.08 0.07 0.07 0.08 0.14 7.82%
P/EPS 9.43 5.48 2.69 4.40 2.28 3.43 3.26 19.35%
EY 10.61 18.24 37.18 22.74 43.79 29.18 30.66 -16.20%
DY 1.90 3.32 3.85 2.94 3.85 0.00 4.29 -12.68%
P/NAPS 0.64 0.00 0.26 0.24 0.18 0.35 0.36 10.05%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 22/11/00 -
Price 0.50 0.28 0.49 0.99 0.38 0.40 0.59 -
P/RPS 0.27 0.14 0.08 0.14 0.07 0.09 0.12 14.46%
P/EPS 11.50 5.12 2.53 8.54 2.23 3.92 2.75 26.91%
EY 8.70 19.55 39.46 11.71 44.94 25.53 36.37 -21.20%
DY 1.56 3.55 4.08 1.52 3.95 0.00 5.08 -17.85%
P/NAPS 0.78 0.00 0.25 0.46 0.18 0.40 0.31 16.61%

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