[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 56.25%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 640,088 531,976 482,084 428,154 419,428 410,928 384,608 40.39%
PBT 16,882 12,390 8,012 11,112 9,128 9,116 10,748 35.08%
Tax -3,078 -1,948 -1,492 419 -1,669 -1,892 -2,576 12.59%
NP 13,804 10,442 6,520 11,531 7,458 7,224 8,172 41.79%
-
NP to SH 11,058 6,746 6,520 10,769 6,892 6,310 8,172 22.31%
-
Tax Rate 18.23% 15.72% 18.62% -3.77% 18.28% 20.75% 23.97% -
Total Cost 626,284 521,534 475,564 416,623 411,969 403,704 376,436 40.36%
-
Net Worth 204,948 202,380 238,813 154,630 0 127,926 127,697 37.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,494 - - - -
Div Payout % - - - 23.16% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 204,948 202,380 238,813 154,630 0 127,926 127,697 37.04%
NOSH 320,231 321,238 379,069 249,404 191,739 63,963 63,940 192.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.16% 1.96% 1.35% 2.69% 1.78% 1.76% 2.12% -
ROE 5.40% 3.33% 2.73% 6.96% 0.00% 4.93% 6.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 199.88 165.60 127.18 171.67 218.75 642.44 602.37 -52.03%
EPS 3.45 2.10 1.72 3.37 2.16 1.98 2.00 43.78%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.62 0.00 2.00 2.00 -53.18%
Adjusted Per Share Value based on latest NOSH - 248,833
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.77 6.46 5.85 5.20 5.09 4.99 4.67 40.36%
EPS 0.13 0.08 0.08 0.13 0.08 0.08 0.10 19.09%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0249 0.0246 0.029 0.0188 0.00 0.0155 0.0155 37.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.42 0.28 0.30 0.43 0.51 -
P/RPS 0.21 0.25 0.33 0.16 0.14 0.07 0.08 90.17%
P/EPS 11.87 19.52 24.42 6.48 8.35 4.36 3.98 107.05%
EY 8.42 5.12 4.10 15.42 11.98 22.94 25.10 -51.68%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.67 0.45 0.00 0.22 0.26 82.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 -
Price 0.50 0.38 0.40 0.37 0.28 0.35 0.46 -
P/RPS 0.25 0.23 0.31 0.22 0.13 0.05 0.08 113.59%
P/EPS 14.48 18.10 23.26 8.57 7.79 3.55 3.59 153.17%
EY 6.91 5.53 4.30 11.67 12.84 28.19 27.82 -60.45%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 0.63 0.60 0.00 0.18 0.23 125.55%

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