[PMETAL] YoY 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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 844,101 452,523 364,115 431,889 385,986 309,848 307,777 18.30%
PBT 57,695 10,428 11,789 23,207 21,778 15,156 18,024 21.38%
Tax -8,708 690 -1,047 -11,533 -12,156 -8,197 -6,975 3.76%
NP 48,987 11,118 10,742 11,674 9,622 6,959 11,049 28.15%
-
NP to SH 44,422 10,532 10,742 11,674 9,622 6,959 11,049 26.08%
-
Tax Rate 15.09% -6.62% 8.88% 49.70% 55.82% 54.08% 38.70% -
Total Cost 795,114 441,405 353,373 420,215 376,364 302,889 296,728 17.84%
-
Net Worth 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 4,806 2,488 3,185 - - - 1,860 17.13%
Div Payout % 10.82% 23.63% 29.65% - - - 16.84% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 260,043 238,813 127,697 145,870 129,365 128,471 120,582 13.65%
NOSH 351,410 379,069 63,940 63,421 61,897 62,063 62,155 33.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.80% 2.46% 2.95% 2.70% 2.49% 2.25% 3.59% -
ROE 17.08% 4.41% 8.41% 8.00% 7.44% 5.42% 9.16% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 240.20 119.38 570.28 680.98 623.59 499.24 495.17 -11.35%
EPS 12.64 2.78 16.82 18.41 15.55 11.21 17.78 -5.52%
DPS 1.37 0.66 5.00 0.00 0.00 0.00 3.00 -12.24%
NAPS 0.74 0.63 2.00 2.30 2.09 2.07 1.94 -14.83%
Adjusted Per Share Value based on latest NOSH - 63,421
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.24 5.49 4.42 5.24 4.68 3.76 3.74 18.26%
EPS 0.54 0.13 0.13 0.14 0.12 0.08 0.13 26.77%
DPS 0.06 0.03 0.04 0.00 0.00 0.00 0.02 20.08%
NAPS 0.0316 0.029 0.0155 0.0177 0.0157 0.0156 0.0146 13.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.04 0.42 0.51 0.66 0.38 0.45 0.39 -
P/RPS 0.43 0.35 0.09 0.10 0.06 0.09 0.08 32.33%
P/EPS 8.23 15.12 3.03 3.59 2.44 4.01 2.19 24.67%
EY 12.15 6.62 32.99 27.89 40.91 24.92 45.58 -19.76%
DY 1.32 1.56 9.80 0.00 0.00 0.00 7.69 -25.44%
P/NAPS 1.41 0.67 0.26 0.29 0.18 0.22 0.20 38.45%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 13/06/06 25/05/05 20/05/04 29/05/03 31/05/02 30/05/01 -
Price 1.66 0.40 0.46 0.59 0.38 0.43 0.40 -
P/RPS 0.69 0.34 0.08 0.09 0.06 0.09 0.08 43.18%
P/EPS 13.13 14.40 2.73 3.21 2.44 3.83 2.25 34.15%
EY 7.62 6.95 36.57 31.20 40.91 26.08 44.44 -25.45%
DY 0.82 1.64 10.87 0.00 0.00 0.00 7.50 -30.83%
P/NAPS 2.24 0.63 0.23 0.26 0.18 0.21 0.21 48.34%

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