[PMETAL] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 531,976 410,928 397,856 423,720 315,474 273,730 286,930 10.83%
PBT 12,390 9,116 10,578 16,672 16,742 7,636 19,936 -7.61%
Tax -1,948 -1,892 -3,078 -9,122 -7,468 -3,556 -8,646 -21.98%
NP 10,442 7,224 7,500 7,550 9,274 4,080 11,290 -1.29%
-
NP to SH 6,746 6,310 7,500 7,550 9,274 4,080 11,290 -8.22%
-
Tax Rate 15.72% 20.75% 29.10% 54.71% 44.61% 46.57% 43.37% -
Total Cost 521,534 403,704 390,356 416,170 306,200 269,650 275,640 11.20%
-
Net Worth 202,380 127,926 145,550 130,172 130,803 121,531 116,001 9.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 3,719 - - - -
Div Payout % - - - 49.26% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 202,380 127,926 145,550 130,172 130,803 121,531 116,001 9.71%
NOSH 321,238 63,963 63,559 61,986 61,991 62,006 62,032 31.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.96% 1.76% 1.89% 1.78% 2.94% 1.49% 3.93% -
ROE 3.33% 4.93% 5.15% 5.80% 7.09% 3.36% 9.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 165.60 642.44 625.96 683.56 508.89 441.46 462.54 -15.72%
EPS 2.10 1.98 11.80 12.18 14.96 6.58 18.20 -30.21%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.63 2.00 2.29 2.10 2.11 1.96 1.87 -16.57%
Adjusted Per Share Value based on latest NOSH - 62,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.46 4.99 4.83 5.14 3.83 3.32 3.48 10.85%
EPS 0.08 0.08 0.09 0.09 0.11 0.05 0.14 -8.90%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0246 0.0155 0.0177 0.0158 0.0159 0.0147 0.0141 9.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.41 0.43 0.59 0.46 0.46 0.42 0.80 -
P/RPS 0.25 0.07 0.09 0.07 0.09 0.10 0.17 6.63%
P/EPS 19.52 4.36 5.00 3.78 3.07 6.38 4.40 28.17%
EY 5.12 22.94 20.00 26.48 32.52 15.67 22.75 -21.99%
DY 0.00 0.00 0.00 13.04 0.00 0.00 0.00 -
P/NAPS 0.65 0.22 0.26 0.22 0.22 0.21 0.43 7.12%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 23/08/00 -
Price 0.38 0.35 0.53 0.53 0.43 0.42 0.81 -
P/RPS 0.23 0.05 0.08 0.08 0.08 0.10 0.18 4.16%
P/EPS 18.10 3.55 4.49 4.35 2.87 6.38 4.45 26.33%
EY 5.53 28.19 22.26 22.98 34.79 15.67 22.47 -20.82%
DY 0.00 0.00 0.00 11.32 0.00 0.00 0.00 -
P/NAPS 0.60 0.18 0.23 0.25 0.20 0.21 0.43 5.70%

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