[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.96%
YoY- 1450.93%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,210,356 1,328,349 1,278,588 1,259,900 1,202,292 664,049 640,088 52.85%
PBT 54,512 444,116 579,945 123,294 122,852 28,985 16,882 118.30%
Tax -7,512 -2,382 -16,228 -7,020 -10,828 -6,374 -3,078 81.17%
NP 47,000 441,734 563,717 116,274 112,024 22,611 13,804 126.15%
-
NP to SH 45,724 434,347 553,724 104,626 100,644 20,630 11,058 157.39%
-
Tax Rate 13.78% 0.54% 2.80% 5.69% 8.81% 21.99% 18.23% -
Total Cost 1,163,356 886,615 714,870 1,143,626 1,090,268 641,438 626,284 51.05%
-
Net Worth 673,482 648,574 638,857 284,890 260,043 217,832 204,948 120.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 7,206 - 10,683 - 4,805 - -
Div Payout % - 1.66% - 10.21% - 23.29% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 673,482 648,574 638,857 284,890 260,043 217,832 204,948 120.87%
NOSH 364,044 360,319 358,908 356,113 351,410 320,341 320,231 8.91%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.88% 33.25% 44.09% 9.23% 9.32% 3.41% 2.16% -
ROE 6.79% 66.97% 86.67% 36.73% 38.70% 9.47% 5.40% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 332.47 368.66 356.24 353.79 342.13 207.29 199.88 40.34%
EPS 12.56 121.04 154.28 29.38 28.64 6.44 3.45 136.46%
DPS 0.00 2.00 0.00 3.00 0.00 1.50 0.00 -
NAPS 1.85 1.80 1.78 0.80 0.74 0.68 0.64 102.79%
Adjusted Per Share Value based on latest NOSH - 356,325
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.68 16.11 15.51 15.28 14.58 8.06 7.76 52.90%
EPS 0.55 5.27 6.72 1.27 1.22 0.25 0.13 161.35%
DPS 0.00 0.09 0.00 0.13 0.00 0.06 0.00 -
NAPS 0.0817 0.0787 0.0775 0.0346 0.0315 0.0264 0.0249 120.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.59 1.56 1.78 1.04 0.58 0.41 -
P/RPS 0.36 0.43 0.44 0.50 0.30 0.28 0.21 43.19%
P/EPS 9.47 1.32 1.01 6.06 3.63 9.01 11.87 -13.96%
EY 10.55 75.81 98.90 16.51 27.54 11.10 8.42 16.20%
DY 0.00 1.26 0.00 1.69 0.00 2.59 0.00 -
P/NAPS 0.64 0.88 0.88 2.23 1.41 0.85 0.64 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 22/11/06 -
Price 1.47 1.32 1.65 1.63 1.66 0.93 0.50 -
P/RPS 0.44 0.36 0.46 0.46 0.49 0.45 0.25 45.72%
P/EPS 11.70 1.10 1.07 5.55 5.80 14.44 14.48 -13.23%
EY 8.54 91.32 93.50 18.02 17.25 6.92 6.91 15.14%
DY 0.00 1.52 0.00 1.84 0.00 1.61 0.00 -
P/NAPS 0.79 0.73 0.93 2.04 2.24 1.37 0.78 0.85%

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