[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.03%
YoY- 42.14%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 433,588 423,720 399,064 355,708 323,173 315,474 277,956 34.46%
PBT 14,937 16,672 17,084 21,174 19,237 16,742 14,776 0.72%
Tax -8,702 -9,122 -10,820 -11,163 -9,328 -7,468 -6,956 16.08%
NP 6,234 7,550 6,264 10,011 9,909 9,274 7,820 -14.01%
-
NP to SH 6,234 7,550 6,264 10,011 9,909 9,274 7,820 -14.01%
-
Tax Rate 58.26% 54.71% 63.33% 52.72% 48.49% 44.61% 47.08% -
Total Cost 427,353 416,170 392,800 345,697 313,264 306,200 270,136 35.73%
-
Net Worth 133,331 130,172 129,365 128,393 132,758 130,803 128,471 2.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,503 3,719 - 1,860 1,240 - - -
Div Payout % 40.16% 49.26% - 18.59% 12.52% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 133,331 130,172 129,365 128,393 132,758 130,803 128,471 2.50%
NOSH 62,597 61,986 61,897 62,026 62,036 61,991 62,063 0.57%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.44% 1.78% 1.57% 2.81% 3.07% 2.94% 2.81% -
ROE 4.68% 5.80% 4.84% 7.80% 7.46% 7.09% 6.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 692.67 683.56 644.72 573.48 520.94 508.89 447.86 33.70%
EPS 9.85 12.18 10.12 16.14 15.97 14.96 12.60 -15.12%
DPS 4.00 6.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 2.13 2.10 2.09 2.07 2.14 2.11 2.07 1.92%
Adjusted Per Share Value based on latest NOSH - 61,995
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.26 5.14 4.84 4.32 3.92 3.83 3.37 34.51%
EPS 0.08 0.09 0.08 0.12 0.12 0.11 0.09 -7.54%
DPS 0.03 0.05 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.0162 0.0158 0.0157 0.0156 0.0161 0.0159 0.0156 2.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.46 0.38 0.37 0.39 0.46 0.45 -
P/RPS 0.07 0.07 0.06 0.06 0.07 0.09 0.10 -21.14%
P/EPS 5.12 3.78 3.75 2.29 2.44 3.07 3.57 27.14%
EY 19.53 26.48 26.63 43.62 40.96 32.52 28.00 -21.33%
DY 7.84 13.04 0.00 8.11 5.13 0.00 0.00 -
P/NAPS 0.24 0.22 0.18 0.18 0.18 0.22 0.22 5.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 26/08/03 29/05/03 28/02/03 03/12/02 28/08/02 31/05/02 -
Price 0.99 0.53 0.38 0.36 0.38 0.43 0.43 -
P/RPS 0.14 0.08 0.06 0.06 0.07 0.08 0.10 25.12%
P/EPS 9.94 4.35 3.75 2.23 2.38 2.87 3.41 103.92%
EY 10.06 22.98 26.63 44.83 42.04 34.79 29.30 -50.93%
DY 4.04 11.32 0.00 8.33 5.26 0.00 0.00 -
P/NAPS 0.46 0.25 0.18 0.17 0.18 0.20 0.21 68.58%

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