Highlights

[PMETAL] QoQ Quarter Result on 2006-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     145.56%    YoY -     144.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 329,377 300,573 183,983 214,078 145,467 120,521 113,583 103.75%
  QoQ % 9.58% 63.37% -14.06% 47.17% 20.70% 6.11% -
  Horiz. % 289.99% 264.63% 161.98% 188.48% 128.07% 106.11% 100.00%
PBT 30,935 30,713 16,323 6,467 4,192 2,003 4,266 276.01%
  QoQ % 0.72% 88.16% 152.40% 54.27% 109.29% -53.05% -
  Horiz. % 725.15% 719.95% 382.63% 151.59% 98.27% 46.95% 100.00%
Tax -803 -2,707 -4,065 -1,335 -601 -373 1,671 -
  QoQ % 70.34% 33.41% -204.49% -122.13% -61.13% -122.32% -
  Horiz. % -48.06% -162.00% -243.27% -79.89% -35.97% -22.32% 100.00%
NP 30,132 28,006 12,258 5,132 3,591 1,630 5,937 196.21%
  QoQ % 7.59% 128.47% 138.85% 42.91% 120.31% -72.55% -
  Horiz. % 507.53% 471.72% 206.47% 86.44% 60.49% 27.45% 100.00%
NP to SH 27,152 25,161 12,336 4,921 2,004 1,630 5,600 187.30%
  QoQ % 7.91% 103.96% 150.68% 145.56% 22.94% -70.89% -
  Horiz. % 484.86% 449.30% 220.29% 87.88% 35.79% 29.11% 100.00%
Tax Rate 2.60 % 8.81 % 24.90 % 20.64 % 14.34 % 18.62 % -39.17 % -
  QoQ % -70.49% -64.62% 20.64% 43.93% -22.99% 147.54% -
  Horiz. % -6.64% -22.49% -63.57% -52.69% -36.61% -47.54% 100.00%
Total Cost 299,245 272,567 171,725 208,946 141,876 118,891 107,646 98.08%
  QoQ % 9.79% 58.72% -17.81% 47.27% 19.33% 10.45% -
  Horiz. % 277.99% 253.21% 159.53% 194.10% 131.80% 110.45% 100.00%
Net Worth 285,060 260,043 217,882 204,509 200,399 238,813 154,276 50.75%
  QoQ % 9.62% 19.35% 6.54% 2.05% -16.09% 54.80% -
  Horiz. % 184.77% 168.56% 141.23% 132.56% 129.90% 154.80% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,344 - 4,806 - - - 2,488 66.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.80% 0.00% 193.15% 0.00% 0.00% 0.00% 100.00%
Div Payout % 19.69 % - % 38.96 % - % - % - % 44.43 % -41.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.32% 0.00% 87.69% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 285,060 260,043 217,882 204,509 200,399 238,813 154,276 50.75%
  QoQ % 9.62% 19.35% 6.54% 2.05% -16.09% 54.80% -
  Horiz. % 184.77% 168.56% 141.23% 132.56% 129.90% 154.80% 100.00%
NOSH 356,325 351,410 320,415 319,545 318,095 379,069 248,833 27.13%
  QoQ % 1.40% 9.67% 0.27% 0.46% -16.09% 52.34% -
  Horiz. % 143.20% 141.22% 128.77% 128.42% 127.83% 152.34% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.15 % 9.32 % 6.66 % 2.40 % 2.47 % 1.35 % 5.23 % 45.34%
  QoQ % -1.82% 39.94% 177.50% -2.83% 82.96% -74.19% -
  Horiz. % 174.95% 178.20% 127.34% 45.89% 47.23% 25.81% 100.00%
ROE 9.53 % 9.68 % 5.66 % 2.41 % 1.00 % 0.68 % 3.63 % 90.64%
  QoQ % -1.55% 71.02% 134.85% 141.00% 47.06% -81.27% -
  Horiz. % 262.53% 266.67% 155.92% 66.39% 27.55% 18.73% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.44 85.53 57.42 66.99 45.73 31.79 45.65 60.27%
  QoQ % 8.08% 48.96% -14.29% 46.49% 43.85% -30.36% -
  Horiz. % 202.50% 187.36% 125.78% 146.75% 100.18% 69.64% 100.00%
EPS 7.62 7.16 3.85 1.54 0.63 0.43 1.75 167.37%
  QoQ % 6.42% 85.97% 150.00% 144.44% 46.51% -75.43% -
  Horiz. % 435.43% 409.14% 220.00% 88.00% 36.00% 24.57% 100.00%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 1.00 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8000 0.7400 0.6800 0.6400 0.6300 0.6300 0.6200 18.58%
  QoQ % 8.11% 8.82% 6.25% 1.59% 0.00% 1.61% -
  Horiz. % 129.03% 119.35% 109.68% 103.23% 101.61% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.16 7.44 4.56 5.30 3.60 2.98 2.81 103.94%
  QoQ % 9.68% 63.16% -13.96% 47.22% 20.81% 6.05% -
  Horiz. % 290.39% 264.77% 162.28% 188.61% 128.11% 106.05% 100.00%
EPS 0.67 0.62 0.31 0.12 0.05 0.04 0.14 184.80%
  QoQ % 8.06% 100.00% 158.33% 140.00% 25.00% -71.43% -
  Horiz. % 478.57% 442.86% 221.43% 85.71% 35.71% 28.57% 100.00%
DPS 0.13 0.00 0.12 0.00 0.00 0.00 0.06 67.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.67% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0706 0.0644 0.0540 0.0506 0.0496 0.0591 0.0382 50.77%
  QoQ % 9.63% 19.26% 6.72% 2.02% -16.07% 54.71% -
  Horiz. % 184.82% 168.59% 141.36% 132.46% 129.84% 154.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.7800 1.0400 0.5800 0.4100 0.4100 0.4200 0.2800 -
P/RPS 1.93 1.22 1.01 0.61 0.90 1.32 0.61 115.97%
  QoQ % 58.20% 20.79% 65.57% -32.22% -31.82% 116.39% -
  Horiz. % 316.39% 200.00% 165.57% 100.00% 147.54% 216.39% 100.00%
P/EPS 23.36 14.53 15.06 26.62 65.08 97.67 12.44 52.38%
  QoQ % 60.77% -3.52% -43.43% -59.10% -33.37% 685.13% -
  Horiz. % 187.78% 116.80% 121.06% 213.99% 523.15% 785.13% 100.00%
EY 4.28 6.88 6.64 3.76 1.54 1.02 8.04 -34.39%
  QoQ % -37.79% 3.61% 76.60% 144.16% 50.98% -87.31% -
  Horiz. % 53.23% 85.57% 82.59% 46.77% 19.15% 12.69% 100.00%
DY 0.84 0.00 2.59 0.00 0.00 0.00 3.57 -61.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.53% 0.00% 72.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.23 1.41 0.85 0.64 0.65 0.67 0.45 191.52%
  QoQ % 58.16% 65.88% 32.81% -1.54% -2.99% 48.89% -
  Horiz. % 495.56% 313.33% 188.89% 142.22% 144.44% 148.89% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 22/11/06 24/08/06 13/06/06 27/02/06 -
Price 1.6300 1.6600 0.9300 0.5000 0.3800 0.4000 0.3700 -
P/RPS 1.76 1.94 1.62 0.75 0.83 1.26 0.81 68.00%
  QoQ % -9.28% 19.75% 116.00% -9.64% -34.13% 55.56% -
  Horiz. % 217.28% 239.51% 200.00% 92.59% 102.47% 155.56% 100.00%
P/EPS 21.39 23.18 24.16 32.47 60.32 93.02 16.44 19.24%
  QoQ % -7.72% -4.06% -25.59% -46.17% -35.15% 465.82% -
  Horiz. % 130.11% 141.00% 146.96% 197.51% 366.91% 565.82% 100.00%
EY 4.67 4.31 4.14 3.08 1.66 1.08 6.08 -16.17%
  QoQ % 8.35% 4.11% 34.42% 85.54% 53.70% -82.24% -
  Horiz. % 76.81% 70.89% 68.09% 50.66% 27.30% 17.76% 100.00%
DY 0.92 0.00 1.61 0.00 0.00 0.00 2.70 -51.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.07% 0.00% 59.63% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.04 2.24 1.37 0.78 0.60 0.63 0.60 126.62%
  QoQ % -8.93% 63.50% 75.64% 30.00% -4.76% 5.00% -
  Horiz. % 340.00% 373.33% 228.33% 130.00% 100.00% 105.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers