[PMETAL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.07%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,105,428 593,649 386,902 402,096 438,520 347,815 275,880 26.01%
PBT 451,263 16,928 11,268 20,955 17,976 21,578 9,563 90.04%
Tax -16,237 -638 -742 -8,624 -10,721 -10,994 -3,221 30.92%
NP 435,026 16,290 10,526 12,331 7,255 10,584 6,342 102.25%
-
NP to SH 427,609 13,894 10,538 12,331 7,255 10,584 6,342 101.68%
-
Tax Rate 3.60% 3.77% 6.59% 41.15% 59.64% 50.95% 33.68% -
Total Cost 670,402 577,359 376,376 389,765 431,265 337,231 269,538 16.39%
-
Net Worth 638,849 204,509 0 127,549 133,272 132,623 62,099 47.44%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 10,151 2,488 1,915 1,269 929 931 - -
Div Payout % 2.37% 17.91% 18.18% 10.30% 12.82% 8.80% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 638,849 204,509 0 127,549 133,272 132,623 62,099 47.44%
NOSH 358,904 319,545 192,540 63,774 62,569 61,973 62,099 33.94%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 39.35% 2.74% 2.72% 3.07% 1.65% 3.04% 2.30% -
ROE 66.93% 6.79% 0.00% 9.67% 5.44% 7.98% 10.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 308.00 185.78 200.95 630.49 700.85 561.23 444.26 -5.91%
EPS 119.14 4.35 5.47 19.34 11.60 17.08 10.21 50.57%
DPS 2.83 0.78 0.99 2.00 1.50 1.50 0.00 -
NAPS 1.78 0.64 0.00 2.00 2.13 2.14 1.00 10.08%
Adjusted Per Share Value based on latest NOSH - 63,774
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.41 7.20 4.69 4.88 5.32 4.22 3.35 25.99%
EPS 5.19 0.17 0.13 0.15 0.09 0.13 0.08 100.38%
DPS 0.12 0.03 0.02 0.02 0.01 0.01 0.00 -
NAPS 0.0775 0.0248 0.00 0.0155 0.0162 0.0161 0.0075 47.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.56 0.41 0.30 0.52 0.51 0.39 0.35 -
P/RPS 0.51 0.22 0.15 0.08 0.07 0.07 0.08 36.15%
P/EPS 1.31 9.43 5.48 2.69 4.40 2.28 3.43 -14.81%
EY 76.37 10.61 18.24 37.18 22.74 43.79 29.18 17.38%
DY 1.81 1.90 3.32 3.85 2.94 3.85 0.00 -
P/NAPS 0.88 0.64 0.00 0.26 0.24 0.18 0.35 16.60%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 28/11/01 -
Price 1.65 0.50 0.28 0.49 0.99 0.38 0.40 -
P/RPS 0.54 0.27 0.14 0.08 0.14 0.07 0.09 34.78%
P/EPS 1.38 11.50 5.12 2.53 8.54 2.23 3.92 -15.96%
EY 72.21 8.70 19.55 39.46 11.71 44.94 25.53 18.91%
DY 1.71 1.56 3.55 4.08 1.52 3.95 0.00 -
P/NAPS 0.93 0.78 0.00 0.25 0.46 0.18 0.40 15.09%

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