[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 86.55%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,278,588 1,259,900 1,202,292 664,049 640,088 531,976 482,084 91.49%
PBT 579,945 123,294 122,852 28,985 16,882 12,390 8,012 1632.33%
Tax -16,228 -7,020 -10,828 -6,374 -3,078 -1,948 -1,492 390.19%
NP 563,717 116,274 112,024 22,611 13,804 10,442 6,520 1849.98%
-
NP to SH 553,724 104,626 100,644 20,630 11,058 6,746 6,520 1826.89%
-
Tax Rate 2.80% 5.69% 8.81% 21.99% 18.23% 15.72% 18.62% -
Total Cost 714,870 1,143,626 1,090,268 641,438 626,284 521,534 475,564 31.19%
-
Net Worth 638,857 284,890 260,043 217,832 204,948 202,380 238,813 92.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 10,683 - 4,805 - - - -
Div Payout % - 10.21% - 23.29% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 638,857 284,890 260,043 217,832 204,948 202,380 238,813 92.59%
NOSH 358,908 356,113 351,410 320,341 320,231 321,238 379,069 -3.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 44.09% 9.23% 9.32% 3.41% 2.16% 1.96% 1.35% -
ROE 86.67% 36.73% 38.70% 9.47% 5.40% 3.33% 2.73% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 356.24 353.79 342.13 207.29 199.88 165.60 127.18 98.58%
EPS 154.28 29.38 28.64 6.44 3.45 2.10 1.72 1898.32%
DPS 0.00 3.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.78 0.80 0.74 0.68 0.64 0.63 0.63 99.73%
Adjusted Per Share Value based on latest NOSH - 320,415
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.51 15.28 14.58 8.06 7.76 6.45 5.85 91.44%
EPS 6.72 1.27 1.22 0.25 0.13 0.08 0.08 1812.85%
DPS 0.00 0.13 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0775 0.0346 0.0315 0.0264 0.0249 0.0245 0.029 92.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.56 1.78 1.04 0.58 0.41 0.41 0.42 -
P/RPS 0.44 0.50 0.30 0.28 0.21 0.25 0.33 21.12%
P/EPS 1.01 6.06 3.63 9.01 11.87 19.52 24.42 -88.01%
EY 98.90 16.51 27.54 11.10 8.42 5.12 4.10 733.23%
DY 0.00 1.69 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.88 2.23 1.41 0.85 0.64 0.65 0.67 19.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 29/05/07 27/02/07 22/11/06 24/08/06 13/06/06 -
Price 1.65 1.63 1.66 0.93 0.50 0.38 0.40 -
P/RPS 0.46 0.46 0.49 0.45 0.25 0.23 0.31 30.06%
P/EPS 1.07 5.55 5.80 14.44 14.48 18.10 23.26 -87.13%
EY 93.50 18.02 17.25 6.92 6.91 5.53 4.30 677.58%
DY 0.00 1.84 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.93 2.04 2.24 1.37 0.78 0.60 0.63 29.61%

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