[PMETAL] QoQ TTM 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- 3.03%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 353,109 402,096 412,049 431,889 446,509 438,520 409,832 -9.41%
PBT 12,128 20,955 21,405 23,207 24,452 17,976 21,166 -30.89%
Tax -1,520 -8,624 -10,099 -11,533 -13,121 -10,721 -12,017 -74.64%
NP 10,608 12,331 11,306 11,674 11,331 7,255 9,149 10.31%
-
NP to SH 10,608 12,331 11,306 11,674 11,331 7,255 9,149 10.31%
-
Tax Rate 12.53% 41.15% 47.18% 49.70% 53.66% 59.64% 56.78% -
Total Cost 342,501 389,765 400,743 420,215 435,178 431,265 400,683 -9.88%
-
Net Worth 127,710 127,549 145,375 145,870 143,737 133,272 130,306 -1.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,185 1,269 1,269 - - 929 1,861 42.84%
Div Payout % 30.03% 10.30% 11.23% - - 12.82% 20.35% -
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 127,710 127,549 145,375 145,870 143,737 133,272 130,306 -1.32%
NOSH 63,855 63,774 63,482 63,421 63,320 62,569 62,050 1.92%
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 3.00% 3.07% 2.74% 2.70% 2.54% 1.65% 2.23% -
ROE 8.31% 9.67% 7.78% 8.00% 7.88% 5.44% 7.02% -
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 552.98 630.49 649.07 680.98 705.16 700.85 660.48 -11.12%
EPS 16.61 19.34 17.81 18.41 17.89 11.60 14.74 8.24%
DPS 5.00 2.00 2.00 0.00 0.00 1.50 3.00 40.35%
NAPS 2.00 2.00 2.29 2.30 2.27 2.13 2.10 -3.18%
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 4.29 4.88 5.00 5.24 5.42 5.32 4.97 -9.30%
EPS 0.13 0.15 0.14 0.14 0.14 0.09 0.11 11.72%
DPS 0.04 0.02 0.02 0.00 0.00 0.01 0.02 58.40%
NAPS 0.0155 0.0155 0.0176 0.0177 0.0174 0.0162 0.0158 -1.26%
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 0.10 0.08 0.09 0.10 0.09 0.07 0.07 26.70%
P/EPS 3.25 2.69 3.31 3.59 3.46 4.40 3.12 2.74%
EY 30.76 37.18 30.19 27.89 28.86 22.74 32.05 -2.68%
DY 9.26 3.85 3.39 0.00 0.00 2.94 6.52 26.21%
P/NAPS 0.27 0.26 0.26 0.29 0.27 0.24 0.22 14.55%
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 0.10 0.08 0.08 0.09 0.10 0.14 0.08 15.96%
P/EPS 3.19 2.53 2.98 3.21 3.91 8.54 3.59 -7.54%
EY 31.34 39.46 33.60 31.20 25.56 11.71 27.82 8.22%
DY 9.43 4.08 3.77 0.00 0.00 1.52 5.66 40.32%
P/NAPS 0.27 0.25 0.23 0.26 0.31 0.46 0.25 5.24%

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