[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.53%
YoY- -18.59%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 340,584 446,229 433,588 423,720 399,064 355,708 323,173 3.55%
PBT 12,104 28,029 14,937 16,672 17,084 21,174 19,237 -26.55%
Tax -4,468 -12,726 -8,702 -9,122 -10,820 -11,163 -9,328 -38.75%
NP 7,636 15,303 6,234 7,550 6,264 10,011 9,909 -15.93%
-
NP to SH 7,636 15,303 6,234 7,550 6,264 10,011 9,909 -15.93%
-
Tax Rate 36.91% 45.40% 58.26% 54.71% 63.33% 52.72% 48.49% -
Total Cost 332,948 430,926 427,353 416,170 392,800 345,697 313,264 4.14%
-
Net Worth 145,870 143,719 133,331 130,172 129,365 128,393 132,758 6.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,899 2,503 3,719 - 1,860 1,240 -
Div Payout % - 12.41% 40.16% 49.26% - 18.59% 12.52% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 145,870 143,719 133,331 130,172 129,365 128,393 132,758 6.47%
NOSH 63,421 63,312 62,597 61,986 61,897 62,026 62,036 1.48%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.24% 3.43% 1.44% 1.78% 1.57% 2.81% 3.07% -
ROE 5.23% 10.65% 4.68% 5.80% 4.84% 7.80% 7.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 537.01 704.80 692.67 683.56 644.72 573.48 520.94 2.04%
EPS 12.04 24.17 9.85 12.18 10.12 16.14 15.97 -17.15%
DPS 0.00 3.00 4.00 6.00 0.00 3.00 2.00 -
NAPS 2.30 2.27 2.13 2.10 2.09 2.07 2.14 4.91%
Adjusted Per Share Value based on latest NOSH - 62,050
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.13 5.42 5.26 5.14 4.84 4.32 3.92 3.53%
EPS 0.09 0.19 0.08 0.09 0.08 0.12 0.12 -17.43%
DPS 0.00 0.02 0.03 0.05 0.00 0.02 0.02 -
NAPS 0.0177 0.0174 0.0162 0.0158 0.0157 0.0156 0.0161 6.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.66 0.62 0.51 0.46 0.38 0.37 0.39 -
P/RPS 0.12 0.09 0.07 0.07 0.06 0.06 0.07 43.19%
P/EPS 5.48 2.57 5.12 3.78 3.75 2.29 2.44 71.41%
EY 18.24 38.98 19.53 26.48 26.63 43.62 40.96 -41.65%
DY 0.00 4.84 7.84 13.04 0.00 8.11 5.13 -
P/NAPS 0.29 0.27 0.24 0.22 0.18 0.18 0.18 37.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 05/11/03 26/08/03 29/05/03 28/02/03 03/12/02 -
Price 0.59 0.70 0.99 0.53 0.38 0.36 0.38 -
P/RPS 0.11 0.10 0.14 0.08 0.06 0.06 0.07 35.12%
P/EPS 4.90 2.90 9.94 4.35 3.75 2.23 2.38 61.76%
EY 20.41 34.53 10.06 22.98 26.63 44.83 42.04 -38.20%
DY 0.00 4.29 4.04 11.32 0.00 8.33 5.26 -
P/NAPS 0.26 0.31 0.46 0.25 0.18 0.17 0.18 27.75%

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