[PMETAL] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -13.97%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,289,377 664,049 428,154 353,109 446,509 355,709 303,252 27.26%
PBT 444,558 28,985 11,112 12,128 24,452 21,201 12,772 80.64%
Tax -2,700 -6,374 419 -1,520 -13,121 -11,190 -6,730 -14.11%
NP 441,858 22,611 11,531 10,608 11,331 10,011 6,042 104.42%
-
NP to SH 434,273 20,630 11,206 10,608 11,331 10,011 6,042 103.83%
-
Tax Rate 0.61% 21.99% -3.77% 12.53% 53.66% 52.78% 52.69% -
Total Cost 847,519 641,438 416,623 342,501 435,178 345,698 297,210 19.07%
-
Net Worth 660,076 217,882 154,276 127,710 143,737 128,330 124,117 32.10%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,638 4,806 2,488 3,185 - - - -
Div Payout % 2.91% 23.30% 22.21% 30.03% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 660,076 217,882 154,276 127,710 143,737 128,330 124,117 32.10%
NOSH 364,683 320,415 248,833 63,855 63,320 61,995 62,058 34.31%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.27% 3.41% 2.69% 3.00% 2.54% 2.81% 1.99% -
ROE 65.79% 9.47% 7.26% 8.31% 7.88% 7.80% 4.87% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 353.56 207.25 172.06 552.98 705.16 573.77 488.65 -5.24%
EPS 119.08 6.44 4.50 16.61 17.89 16.15 9.74 51.75%
DPS 3.47 1.50 1.00 5.00 0.00 0.00 0.00 -
NAPS 1.81 0.68 0.62 2.00 2.27 2.07 2.00 -1.64%
Adjusted Per Share Value based on latest NOSH - 63,855
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 15.65 8.06 5.20 4.29 5.42 4.32 3.68 27.27%
EPS 5.27 0.25 0.14 0.13 0.14 0.12 0.07 105.41%
DPS 0.15 0.06 0.03 0.04 0.00 0.00 0.00 -
NAPS 0.0801 0.0264 0.0187 0.0155 0.0174 0.0156 0.0151 32.04%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.59 0.58 0.28 0.54 0.62 0.37 0.40 -
P/RPS 0.45 0.28 0.16 0.10 0.09 0.06 0.08 33.34%
P/EPS 1.34 9.01 6.22 3.25 3.46 2.29 4.11 -17.03%
EY 74.89 11.10 16.08 30.76 28.86 43.64 24.34 20.59%
DY 2.18 2.59 3.57 9.26 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.45 0.27 0.27 0.18 0.20 27.99%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 -
Price 1.32 0.93 0.37 0.53 0.70 0.36 0.40 -
P/RPS 0.37 0.45 0.22 0.10 0.10 0.06 0.08 29.06%
P/EPS 1.11 14.44 8.22 3.19 3.91 2.23 4.11 -19.59%
EY 90.21 6.92 12.17 31.34 25.56 44.86 24.34 24.38%
DY 2.63 1.61 2.70 9.43 0.00 0.00 0.00 -
P/NAPS 0.73 1.37 0.60 0.27 0.31 0.17 0.20 24.07%

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