[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.22%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 531,976 482,084 428,154 419,428 410,928 384,608 375,137 26.30%
PBT 12,390 8,012 11,112 9,128 9,116 10,748 12,128 1.43%
Tax -1,948 -1,492 419 -1,669 -1,892 -2,576 -1,520 18.03%
NP 10,442 6,520 11,531 7,458 7,224 8,172 10,608 -1.04%
-
NP to SH 6,746 6,520 10,769 6,892 6,310 8,172 10,608 -26.11%
-
Tax Rate 15.72% 18.62% -3.77% 18.28% 20.75% 23.97% 12.53% -
Total Cost 521,534 475,564 416,623 411,969 403,704 376,436 364,529 27.05%
-
Net Worth 202,380 238,813 154,630 0 127,926 127,697 152,692 20.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,494 - - - 1,916 -
Div Payout % - - 23.16% - - - 18.07% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 202,380 238,813 154,630 0 127,926 127,697 152,692 20.72%
NOSH 321,238 379,069 249,404 191,739 63,963 63,940 63,887 194.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.96% 1.35% 2.69% 1.78% 1.76% 2.12% 2.83% -
ROE 3.33% 2.73% 6.96% 0.00% 4.93% 6.40% 6.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 165.60 127.18 171.67 218.75 642.44 602.37 587.18 -57.09%
EPS 2.10 1.72 3.37 2.16 1.98 2.00 4.72 -41.80%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 0.63 0.63 0.62 0.00 2.00 2.00 2.39 -58.98%
Adjusted Per Share Value based on latest NOSH - 192,540
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.45 5.85 5.19 5.09 4.98 4.67 4.55 26.27%
EPS 0.08 0.08 0.13 0.08 0.08 0.10 0.13 -27.71%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.0245 0.029 0.0188 0.00 0.0155 0.0155 0.0185 20.65%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.42 0.28 0.30 0.43 0.51 0.54 -
P/RPS 0.25 0.33 0.16 0.14 0.07 0.08 0.09 97.97%
P/EPS 19.52 24.42 6.48 8.35 4.36 3.98 3.25 231.50%
EY 5.12 4.10 15.42 11.98 22.94 25.10 30.75 -69.83%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.56 -
P/NAPS 0.65 0.67 0.45 0.00 0.22 0.26 0.23 100.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 -
Price 0.38 0.40 0.37 0.28 0.35 0.46 0.53 -
P/RPS 0.23 0.31 0.22 0.13 0.05 0.08 0.09 87.24%
P/EPS 18.10 23.26 8.57 7.79 3.55 3.59 3.19 219.13%
EY 5.53 4.30 11.67 12.84 28.19 27.82 31.33 -68.63%
DY 0.00 0.00 2.70 0.00 0.00 0.00 5.66 -
P/NAPS 0.60 0.63 0.60 0.00 0.18 0.23 0.22 95.56%

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