[PMETAL] QoQ Cumulative 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- 145.89%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 629,950 300,573 664,049 480,066 265,988 120,521 428,154 29.45%
PBT 61,647 30,713 28,985 12,662 6,195 2,003 11,112 214.37%
Tax -3,510 -2,707 -6,374 -2,309 -974 -373 419 -
NP 58,137 28,006 22,611 10,353 5,221 1,630 11,531 194.90%
-
NP to SH 52,313 25,161 20,630 8,294 3,373 1,630 10,769 187.66%
-
Tax Rate 5.69% 8.81% 21.99% 18.24% 15.72% 18.62% -3.77% -
Total Cost 571,813 272,567 641,438 469,713 260,767 118,891 416,623 23.57%
-
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 5,341 - 4,805 - - - 2,494 66.37%
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 18.36% 9.68% 9.47% 4.05% 1.67% 0.68% 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 176.90 85.53 207.29 149.91 82.80 31.79 171.67 2.02%
EPS 14.69 7.16 6.44 2.59 1.05 0.43 3.37 167.56%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 1.00 31.13%
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 7.65 3.65 8.06 5.83 3.23 1.46 5.20 29.44%
EPS 0.63 0.31 0.25 0.10 0.04 0.02 0.13 187.20%
DPS 0.06 0.00 0.06 0.00 0.00 0.00 0.03 58.94%
NAPS 0.0346 0.0316 0.0264 0.0249 0.0246 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 1.01 1.22 0.28 0.27 0.50 1.32 0.16 242.71%
P/EPS 12.12 14.53 9.01 15.83 39.05 97.67 6.48 51.97%
EY 8.25 6.88 11.10 6.32 2.56 1.02 15.42 -34.17%
DY 0.84 0.00 2.59 0.00 0.00 0.00 3.57 -61.98%
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 0.92 1.94 0.45 0.33 0.46 1.26 0.22 160.24%
P/EPS 11.10 23.18 14.44 19.31 36.19 93.02 8.57 18.87%
EY 9.01 4.31 6.92 5.18 2.76 1.08 11.67 -15.88%
DY 0.92 0.00 1.61 0.00 0.00 0.00 2.70 -51.31%
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