[PMETAL] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.26%
YoY- -7.98%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,291,393 844,101 452,523 364,115 431,889 385,986 309,848 26.83%
PBT 427,473 57,695 10,428 11,789 23,207 21,778 15,156 74.38%
Tax -1,871 -8,708 690 -1,047 -11,533 -12,156 -8,197 -21.80%
NP 425,602 48,987 11,118 10,742 11,674 9,622 6,959 98.36%
-
NP to SH 420,543 44,422 10,532 10,742 11,674 9,622 6,959 97.97%
-
Tax Rate 0.44% 15.09% -6.62% 8.88% 49.70% 55.82% 54.08% -
Total Cost 865,791 795,114 441,405 353,373 420,215 376,364 302,889 19.11%
-
Net Worth 673,482 260,043 238,813 127,697 145,870 129,365 128,471 31.76%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 12,638 4,806 2,488 3,185 - - - -
Div Payout % 3.01% 10.82% 23.63% 29.65% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 673,482 260,043 238,813 127,697 145,870 129,365 128,471 31.76%
NOSH 364,044 351,410 379,069 63,940 63,421 61,897 62,063 34.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 32.96% 5.80% 2.46% 2.95% 2.70% 2.49% 2.25% -
ROE 62.44% 17.08% 4.41% 8.41% 8.00% 7.44% 5.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 354.73 240.20 119.38 570.28 680.98 623.59 499.24 -5.53%
EPS 115.52 12.64 2.78 16.82 18.41 15.55 11.21 47.46%
DPS 3.47 1.37 0.66 5.00 0.00 0.00 0.00 -
NAPS 1.85 0.74 0.63 2.00 2.30 2.09 2.07 -1.85%
Adjusted Per Share Value based on latest NOSH - 63,940
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 15.67 10.24 5.49 4.42 5.24 4.68 3.76 26.82%
EPS 5.10 0.54 0.13 0.13 0.14 0.12 0.08 99.74%
DPS 0.15 0.06 0.03 0.04 0.00 0.00 0.00 -
NAPS 0.0817 0.0316 0.029 0.0155 0.0177 0.0157 0.0156 31.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.19 1.04 0.42 0.51 0.66 0.38 0.45 -
P/RPS 0.34 0.43 0.35 0.09 0.10 0.06 0.09 24.77%
P/EPS 1.03 8.23 15.12 3.03 3.59 2.44 4.01 -20.25%
EY 97.08 12.15 6.62 32.99 27.89 40.91 24.92 25.41%
DY 2.92 1.32 1.56 9.80 0.00 0.00 0.00 -
P/NAPS 0.64 1.41 0.67 0.26 0.29 0.18 0.22 19.45%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 29/05/07 13/06/06 25/05/05 20/05/04 29/05/03 31/05/02 -
Price 1.47 1.66 0.40 0.46 0.59 0.38 0.43 -
P/RPS 0.41 0.69 0.34 0.08 0.09 0.06 0.09 28.72%
P/EPS 1.27 13.13 14.40 2.73 3.21 2.44 3.83 -16.79%
EY 78.58 7.62 6.95 36.57 31.20 40.91 26.08 20.16%
DY 2.36 0.82 1.64 10.87 0.00 0.00 0.00 -
P/NAPS 0.79 2.24 0.63 0.23 0.26 0.18 0.21 24.68%

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