[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.47%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,202,292 664,049 640,088 531,976 482,084 428,154 419,428 101.92%
PBT 122,852 28,985 16,882 12,390 8,012 11,112 9,128 466.70%
Tax -10,828 -6,374 -3,078 -1,948 -1,492 419 -1,669 248.24%
NP 112,024 22,611 13,804 10,442 6,520 11,531 7,458 509.78%
-
NP to SH 100,644 20,630 11,058 6,746 6,520 10,769 6,892 498.41%
-
Tax Rate 8.81% 21.99% 18.23% 15.72% 18.62% -3.77% 18.28% -
Total Cost 1,090,268 641,438 626,284 521,534 475,564 416,623 411,969 91.44%
-
Net Worth 260,043 217,832 204,948 202,380 238,813 154,630 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,805 - - - 2,494 - -
Div Payout % - 23.29% - - - 23.16% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 260,043 217,832 204,948 202,380 238,813 154,630 0 -
NOSH 351,410 320,341 320,231 321,238 379,069 249,404 191,739 49.81%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.32% 3.41% 2.16% 1.96% 1.35% 2.69% 1.78% -
ROE 38.70% 9.47% 5.40% 3.33% 2.73% 6.96% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 342.13 207.29 199.88 165.60 127.18 171.67 218.75 34.77%
EPS 28.64 6.44 3.45 2.10 1.72 3.37 2.16 461.08%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.74 0.68 0.64 0.63 0.63 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 318,095
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.58 8.06 7.76 6.45 5.85 5.19 5.09 101.82%
EPS 1.22 0.25 0.13 0.08 0.08 0.13 0.08 515.98%
DPS 0.00 0.06 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0315 0.0264 0.0249 0.0245 0.029 0.0188 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.04 0.58 0.41 0.41 0.42 0.28 0.30 -
P/RPS 0.30 0.28 0.21 0.25 0.33 0.16 0.14 66.28%
P/EPS 3.63 9.01 11.87 19.52 24.42 6.48 8.35 -42.64%
EY 27.54 11.10 8.42 5.12 4.10 15.42 11.98 74.27%
DY 0.00 2.59 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 1.41 0.85 0.64 0.65 0.67 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 -
Price 1.66 0.93 0.50 0.38 0.40 0.37 0.28 -
P/RPS 0.49 0.45 0.25 0.23 0.31 0.22 0.13 142.39%
P/EPS 5.80 14.44 14.48 18.10 23.26 8.57 7.79 -17.86%
EY 17.25 6.92 6.91 5.53 4.30 11.67 12.84 21.77%
DY 0.00 1.61 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 2.24 1.37 0.78 0.60 0.63 0.60 0.00 -

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