[PMETAL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3.89%
YoY- 38.27%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 452,523 364,115 431,889 385,986 309,848 307,777 196,883 14.87%
PBT 10,428 11,789 23,207 21,778 15,156 18,024 13,396 -4.08%
Tax 690 -1,047 -11,533 -12,156 -8,197 -6,975 -3,301 -
NP 11,118 10,742 11,674 9,622 6,959 11,049 10,095 1.62%
-
NP to SH 10,532 10,742 11,674 9,622 6,959 11,049 10,095 0.70%
-
Tax Rate -6.62% 8.88% 49.70% 55.82% 54.08% 38.70% 24.64% -
Total Cost 441,405 353,373 420,215 376,364 302,889 296,728 186,788 15.40%
-
Net Worth 238,813 127,697 145,870 129,365 128,471 120,582 112,830 13.30%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,488 3,185 - - - 1,860 929 17.83%
Div Payout % 23.63% 29.65% - - - 16.84% 9.21% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 238,813 127,697 145,870 129,365 128,471 120,582 112,830 13.30%
NOSH 379,069 63,940 63,421 61,897 62,063 62,155 61,994 35.20%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.46% 2.95% 2.70% 2.49% 2.25% 3.59% 5.13% -
ROE 4.41% 8.41% 8.00% 7.44% 5.42% 9.16% 8.95% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 119.38 570.28 680.98 623.59 499.24 495.17 317.58 -15.04%
EPS 2.78 16.82 18.41 15.55 11.21 17.78 16.28 -25.50%
DPS 0.66 5.00 0.00 0.00 0.00 3.00 1.50 -12.78%
NAPS 0.63 2.00 2.30 2.09 2.07 1.94 1.82 -16.19%
Adjusted Per Share Value based on latest NOSH - 61,897
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.49 4.42 5.24 4.68 3.76 3.73 2.39 14.85%
EPS 0.13 0.13 0.14 0.12 0.08 0.13 0.12 1.34%
DPS 0.03 0.04 0.00 0.00 0.00 0.02 0.01 20.08%
NAPS 0.029 0.0155 0.0177 0.0157 0.0156 0.0146 0.0137 13.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.42 0.51 0.66 0.38 0.45 0.39 1.03 -
P/RPS 0.35 0.09 0.10 0.06 0.09 0.08 0.32 1.50%
P/EPS 15.12 3.03 3.59 2.44 4.01 2.19 6.33 15.61%
EY 6.62 32.99 27.89 40.91 24.92 45.58 15.81 -13.49%
DY 1.56 9.80 0.00 0.00 0.00 7.69 1.46 1.10%
P/NAPS 0.67 0.26 0.29 0.18 0.22 0.20 0.57 2.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 25/05/05 20/05/04 29/05/03 31/05/02 30/05/01 - -
Price 0.40 0.46 0.59 0.38 0.43 0.40 0.00 -
P/RPS 0.34 0.08 0.09 0.06 0.09 0.08 0.00 -
P/EPS 14.40 2.73 3.21 2.44 3.83 2.25 0.00 -
EY 6.95 36.57 31.20 40.91 26.08 44.44 0.00 -
DY 1.64 10.87 0.00 0.00 0.00 7.50 0.00 -
P/NAPS 0.63 0.23 0.26 0.18 0.21 0.21 0.00 -

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