[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 96.44%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 629,950 265,988 205,464 198,928 211,860 157,737 136,865 28.95%
PBT 61,647 6,195 4,558 5,289 8,336 8,371 3,818 58.94%
Tax -3,510 -974 -946 -1,539 -4,561 -3,734 -1,778 11.99%
NP 58,137 5,221 3,612 3,750 3,775 4,637 2,040 74.72%
-
NP to SH 52,313 3,373 3,155 3,750 3,775 4,637 2,040 71.68%
-
Tax Rate 5.69% 15.72% 20.75% 29.10% 54.71% 44.61% 46.57% -
Total Cost 571,813 260,767 201,852 195,178 208,085 153,100 134,825 27.21%
-
Net Worth 284,890 202,380 127,926 145,550 130,172 130,803 121,531 15.24%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,341 - - - 1,859 - - -
Div Payout % 10.21% - - - 49.26% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 284,890 202,380 127,926 145,550 130,172 130,803 121,531 15.24%
NOSH 356,113 321,238 63,963 63,559 61,986 61,991 62,006 33.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.23% 1.96% 1.76% 1.89% 1.78% 2.94% 1.49% -
ROE 18.36% 1.67% 2.47% 2.58% 2.90% 3.55% 1.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 176.90 82.80 321.22 312.98 341.78 254.45 220.73 -3.62%
EPS 14.69 1.05 0.99 5.90 6.09 7.48 3.29 28.30%
DPS 1.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.63 2.00 2.29 2.10 2.11 1.96 -13.86%
Adjusted Per Share Value based on latest NOSH - 63,482
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.65 3.23 2.49 2.41 2.57 1.91 1.66 28.98%
EPS 0.63 0.04 0.04 0.05 0.05 0.06 0.02 77.66%
DPS 0.06 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0346 0.0246 0.0155 0.0177 0.0158 0.0159 0.0147 15.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 0.41 0.43 0.59 0.46 0.46 0.42 -
P/RPS 1.01 0.50 0.13 0.19 0.13 0.18 0.19 32.09%
P/EPS 12.12 39.05 8.72 10.00 7.55 6.15 12.77 -0.86%
EY 8.25 2.56 11.47 10.00 13.24 16.26 7.83 0.87%
DY 0.84 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 2.23 0.65 0.22 0.26 0.22 0.22 0.21 48.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 28/08/01 -
Price 1.63 0.38 0.35 0.53 0.53 0.43 0.42 -
P/RPS 0.92 0.46 0.11 0.17 0.16 0.17 0.19 30.05%
P/EPS 11.10 36.19 7.10 8.98 8.70 5.75 12.77 -2.30%
EY 9.01 2.76 14.09 11.13 11.49 17.40 7.83 2.36%
DY 0.92 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 2.04 0.60 0.18 0.23 0.25 0.20 0.21 46.04%

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