[PMETAL] YoY TTM 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- -5.41%
YoY- 65.69%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 428,154 353,109 446,509 355,709 303,252 309,158 132,609 -1.23%
PBT 11,112 12,128 24,452 21,201 12,772 20,685 9,425 -0.17%
Tax 419 -1,520 -13,121 -11,190 -6,730 -8,219 -1,785 -
NP 11,531 10,608 11,331 10,011 6,042 12,466 7,640 -0.43%
-
NP to SH 11,206 10,608 11,331 10,011 6,042 12,466 7,640 -0.40%
-
Tax Rate -3.77% 12.53% 53.66% 52.78% 52.69% 39.73% 18.94% -
Total Cost 416,623 342,501 435,178 345,698 297,210 296,692 124,969 -1.27%
-
Net Worth 154,276 127,710 143,737 128,330 124,117 119,611 110,313 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,488 3,185 - - - 1,860 929 -1.04%
Div Payout % 22.21% 30.03% - - - 14.93% 12.17% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 154,276 127,710 143,737 128,330 124,117 119,611 110,313 -0.35%
NOSH 248,833 63,855 63,320 61,995 62,058 61,974 61,974 -1.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.69% 3.00% 2.54% 2.81% 1.99% 4.03% 5.76% -
ROE 7.26% 8.31% 7.88% 7.80% 4.87% 10.42% 6.93% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 172.06 552.98 705.16 573.77 488.65 498.84 213.98 0.23%
EPS 4.50 16.61 17.89 16.15 9.74 20.11 12.33 1.07%
DPS 1.00 5.00 0.00 0.00 0.00 3.00 1.50 0.43%
NAPS 0.62 2.00 2.27 2.07 2.00 1.93 1.78 1.12%
Adjusted Per Share Value based on latest NOSH - 61,995
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.20 4.29 5.42 4.32 3.68 3.75 1.61 -1.23%
EPS 0.14 0.13 0.14 0.12 0.07 0.15 0.09 -0.46%
DPS 0.03 0.04 0.00 0.00 0.00 0.02 0.01 -1.16%
NAPS 0.0187 0.0155 0.0174 0.0156 0.0151 0.0145 0.0134 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.28 0.54 0.62 0.37 0.40 0.47 0.00 -
P/RPS 0.16 0.10 0.09 0.06 0.08 0.09 0.00 -100.00%
P/EPS 6.22 3.25 3.46 2.29 4.11 2.34 0.00 -100.00%
EY 16.08 30.76 28.86 43.64 24.34 42.80 0.00 -100.00%
DY 3.57 9.26 0.00 0.00 0.00 6.38 0.00 -100.00%
P/NAPS 0.45 0.27 0.27 0.18 0.20 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 28/02/03 28/02/02 26/02/01 - -
Price 0.37 0.53 0.70 0.36 0.40 0.49 0.00 -
P/RPS 0.22 0.10 0.10 0.06 0.08 0.10 0.00 -100.00%
P/EPS 8.22 3.19 3.91 2.23 4.11 2.44 0.00 -100.00%
EY 12.17 31.34 25.56 44.86 24.34 41.05 0.00 -100.00%
DY 2.70 9.43 0.00 0.00 0.00 6.12 0.00 -100.00%
P/NAPS 0.60 0.27 0.31 0.17 0.20 0.25 0.00 -100.00%

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