[PMETAL] YoY TTM 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- 56.18%
YoY- 13.19%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 664,049 428,154 353,109 446,509 355,709 303,252 309,158 13.58%
PBT 28,985 11,112 12,128 24,452 21,201 12,772 20,685 5.78%
Tax -6,374 419 -1,520 -13,121 -11,190 -6,730 -8,219 -4.14%
NP 22,611 11,531 10,608 11,331 10,011 6,042 12,466 10.42%
-
NP to SH 20,630 11,206 10,608 11,331 10,011 6,042 12,466 8.75%
-
Tax Rate 21.99% -3.77% 12.53% 53.66% 52.78% 52.69% 39.73% -
Total Cost 641,438 416,623 342,501 435,178 345,698 297,210 296,692 13.70%
-
Net Worth 217,882 154,276 127,710 143,737 128,330 124,117 119,611 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 3,185 - - - 1,860 17.13%
Div Payout % 23.30% 22.21% 30.03% - - - 14.93% -
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 217,882 154,276 127,710 143,737 128,330 124,117 119,611 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 3.41% 2.69% 3.00% 2.54% 2.81% 1.99% 4.03% -
ROE 9.47% 7.26% 8.31% 7.88% 7.80% 4.87% 10.42% -
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 207.25 172.06 552.98 705.16 573.77 488.65 498.84 -13.61%
EPS 6.44 4.50 16.61 17.89 16.15 9.74 20.11 -17.27%
DPS 1.50 1.00 5.00 0.00 0.00 0.00 3.00 -10.90%
NAPS 0.68 0.62 2.00 2.27 2.07 2.00 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 8.06 5.19 4.28 5.42 4.31 3.68 3.75 13.59%
EPS 0.25 0.14 0.13 0.14 0.12 0.07 0.15 8.88%
DPS 0.06 0.03 0.04 0.00 0.00 0.00 0.02 20.08%
NAPS 0.0264 0.0187 0.0155 0.0174 0.0156 0.0151 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 0.28 0.16 0.10 0.09 0.06 0.08 0.09 20.81%
P/EPS 9.01 6.22 3.25 3.46 2.29 4.11 2.34 25.18%
EY 11.10 16.08 30.76 28.86 43.64 24.34 42.80 -20.13%
DY 2.59 3.57 9.26 0.00 0.00 0.00 6.38 -13.94%
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 0.45 0.22 0.10 0.10 0.06 0.08 0.10 28.47%
P/EPS 14.44 8.22 3.19 3.91 2.23 4.11 2.44 34.47%
EY 6.92 12.17 31.34 25.56 44.86 24.34 41.05 -25.66%
DY 1.61 2.70 9.43 0.00 0.00 0.00 6.12 -19.94%
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