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

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 63.93%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized 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 1,259,900 1,202,292 664,049 640,088 531,976 482,084 428,154 105.75%
PBT 123,294 122,852 28,985 16,882 12,390 8,012 11,112 399.66%
Tax -7,020 -10,828 -6,374 -3,078 -1,948 -1,492 419 -
NP 116,274 112,024 22,611 13,804 10,442 6,520 11,531 368.72%
-
NP to SH 104,626 100,644 20,630 11,058 6,746 6,520 10,769 357.21%
-
Tax Rate 5.69% 8.81% 21.99% 18.23% 15.72% 18.62% -3.77% -
Total Cost 1,143,626 1,090,268 641,438 626,284 521,534 475,564 416,623 96.41%
-
Net Worth 284,890 260,043 217,832 204,948 202,380 238,813 154,630 50.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,683 - 4,805 - - - 2,494 164.45%
Div Payout % 10.21% - 23.29% - - - 23.16% -
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 284,890 260,043 217,832 204,948 202,380 238,813 154,630 50.45%
NOSH 356,113 351,410 320,341 320,231 321,238 379,069 249,404 26.88%
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 9.23% 9.32% 3.41% 2.16% 1.96% 1.35% 2.69% -
ROE 36.73% 38.70% 9.47% 5.40% 3.33% 2.73% 6.96% -
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 353.79 342.13 207.29 199.88 165.60 127.18 171.67 62.15%
EPS 29.38 28.64 6.44 3.45 2.10 1.72 3.37 325.27%
DPS 3.00 0.00 1.50 0.00 0.00 0.00 1.00 108.42%
NAPS 0.80 0.74 0.68 0.64 0.63 0.63 0.62 18.57%
Adjusted Per Share Value based on latest NOSH - 319,545
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.28 14.58 8.06 7.76 6.45 5.85 5.19 105.82%
EPS 1.27 1.22 0.25 0.13 0.08 0.08 0.13 358.90%
DPS 0.13 0.00 0.06 0.00 0.00 0.00 0.03 166.51%
NAPS 0.0346 0.0315 0.0264 0.0249 0.0245 0.029 0.0188 50.34%
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 1.78 1.04 0.58 0.41 0.41 0.42 0.28 -
P/RPS 0.50 0.30 0.28 0.21 0.25 0.33 0.16 114.19%
P/EPS 6.06 3.63 9.01 11.87 19.52 24.42 6.48 -4.38%
EY 16.51 27.54 11.10 8.42 5.12 4.10 15.42 4.67%
DY 1.69 0.00 2.59 0.00 0.00 0.00 3.57 -39.34%
P/NAPS 2.23 1.41 0.85 0.64 0.65 0.67 0.45 191.51%
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 1.63 1.66 0.93 0.50 0.38 0.40 0.37 -
P/RPS 0.46 0.49 0.45 0.25 0.23 0.31 0.22 63.73%
P/EPS 5.55 5.80 14.44 14.48 18.10 23.26 8.57 -25.20%
EY 18.02 17.25 6.92 6.91 5.53 4.30 11.67 33.70%
DY 1.84 0.00 1.61 0.00 0.00 0.00 2.70 -22.61%
P/NAPS 2.04 2.24 1.37 0.78 0.60 0.63 0.60 126.61%

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