[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.53%
YoY- 21.9%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 375,137 302,806 198,928 85,146 446,229 325,191 211,860 46.10%
PBT 12,128 7,706 5,289 3,026 28,029 11,203 8,336 28.25%
Tax -1,520 -2,030 -1,539 -1,117 -12,726 -6,527 -4,561 -51.77%
NP 10,608 5,676 3,750 1,909 15,303 4,676 3,775 98.51%
-
NP to SH 10,608 5,676 3,750 1,909 15,303 4,676 3,775 98.51%
-
Tax Rate 12.53% 26.34% 29.10% 36.91% 45.40% 58.26% 54.71% -
Total Cost 364,529 297,130 195,178 83,237 430,926 320,515 208,085 45.07%
-
Net Worth 152,692 147,486 145,550 145,870 143,719 133,331 130,172 11.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,916 3,830 - - 1,899 1,877 1,859 2.02%
Div Payout % 18.07% 67.49% - - 12.41% 40.16% 49.26% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 152,692 147,486 145,550 145,870 143,719 133,331 130,172 11.17%
NOSH 63,887 63,847 63,559 63,421 63,312 62,597 61,986 2.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.83% 1.87% 1.89% 2.24% 3.43% 1.44% 1.78% -
ROE 6.95% 3.85% 2.58% 1.31% 10.65% 3.51% 2.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 587.18 474.27 312.98 134.25 704.80 519.50 341.78 43.20%
EPS 4.72 8.89 5.90 3.01 24.17 7.39 6.09 -15.55%
DPS 3.00 6.00 0.00 0.00 3.00 3.00 3.00 0.00%
NAPS 2.39 2.31 2.29 2.30 2.27 2.13 2.10 8.96%
Adjusted Per Share Value based on latest NOSH - 63,421
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.55 3.68 2.41 1.03 5.42 3.95 2.57 46.09%
EPS 0.13 0.07 0.05 0.02 0.19 0.06 0.05 88.53%
DPS 0.02 0.05 0.00 0.00 0.02 0.02 0.02 0.00%
NAPS 0.0185 0.0179 0.0177 0.0177 0.0174 0.0162 0.0158 11.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.54 0.52 0.59 0.66 0.62 0.51 0.46 -
P/RPS 0.09 0.11 0.19 0.49 0.09 0.10 0.13 -21.65%
P/EPS 3.25 5.85 10.00 21.93 2.57 6.83 7.55 -42.84%
EY 30.75 17.10 10.00 4.56 38.98 14.65 13.24 74.92%
DY 5.56 11.54 0.00 0.00 4.84 5.88 6.52 -10.03%
P/NAPS 0.23 0.23 0.26 0.29 0.27 0.24 0.22 2.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 25/08/04 20/05/04 26/02/04 05/11/03 26/08/03 -
Price 0.53 0.49 0.53 0.59 0.70 0.99 0.53 -
P/RPS 0.09 0.10 0.17 0.44 0.10 0.19 0.16 -31.73%
P/EPS 3.19 5.51 8.98 19.60 2.90 13.25 8.70 -48.61%
EY 31.33 18.14 11.13 5.10 34.53 7.55 11.49 94.58%
DY 5.66 12.24 0.00 0.00 4.29 3.03 5.66 0.00%
P/NAPS 0.22 0.21 0.23 0.26 0.31 0.46 0.25 -8.13%

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