[PMETAL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 693.86%
YoY- 4907.15%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 608,560 302,589 1,328,349 958,941 629,950 300,573 664,049 -5.65%
PBT 31,783 13,628 444,116 434,959 61,647 30,713 28,985 6.34%
Tax -4,118 -1,878 -2,382 -12,171 -3,510 -2,707 -6,374 -25.28%
NP 27,665 11,750 441,734 422,788 58,137 28,006 22,611 14.40%
-
NP to SH 27,036 11,431 434,347 415,293 52,313 25,161 20,630 19.77%
-
Tax Rate 12.96% 13.78% 0.54% 2.80% 5.69% 8.81% 21.99% -
Total Cost 580,895 290,839 886,615 536,153 571,813 272,567 641,438 -6.40%
-
Net Worth 685,009 673,482 648,574 638,857 284,890 260,043 217,832 114.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,732 - 7,206 - 5,341 - 4,805 -31.39%
Div Payout % 10.11% - 1.66% - 10.21% - 23.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 685,009 673,482 648,574 638,857 284,890 260,043 217,832 114.79%
NOSH 364,366 364,044 360,319 358,908 356,113 351,410 320,341 8.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.55% 3.88% 33.25% 44.09% 9.23% 9.32% 3.41% -
ROE 3.95% 1.70% 66.97% 65.01% 18.36% 9.68% 9.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 167.02 83.12 368.66 267.18 176.90 85.53 207.29 -13.42%
EPS 7.42 3.14 121.04 115.71 14.69 7.16 6.44 9.91%
DPS 0.75 0.00 2.00 0.00 1.50 0.00 1.50 -37.03%
NAPS 1.88 1.85 1.80 1.78 0.80 0.74 0.68 97.10%
Adjusted Per Share Value based on latest NOSH - 358,904
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.39 3.67 16.12 11.64 7.65 3.65 8.06 -5.62%
EPS 0.33 0.14 5.27 5.04 0.63 0.31 0.25 20.35%
DPS 0.03 0.00 0.09 0.00 0.06 0.00 0.06 -37.03%
NAPS 0.0831 0.0817 0.0787 0.0775 0.0346 0.0316 0.0264 114.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.22 1.19 1.59 1.56 1.78 1.04 0.58 -
P/RPS 0.73 1.43 0.43 0.58 1.01 1.22 0.28 89.53%
P/EPS 16.44 37.90 1.32 1.35 12.12 14.53 9.01 49.37%
EY 6.08 2.64 75.81 74.17 8.25 6.88 11.10 -33.07%
DY 0.61 0.00 1.26 0.00 0.84 0.00 2.59 -61.89%
P/NAPS 0.65 0.64 0.88 0.88 2.23 1.41 0.85 -16.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.16 1.47 1.32 1.65 1.63 1.66 0.93 -
P/RPS 0.69 1.77 0.36 0.62 0.92 1.94 0.45 33.00%
P/EPS 15.63 46.82 1.10 1.43 11.10 23.18 14.44 5.42%
EY 6.40 2.14 91.32 70.13 9.01 4.31 6.92 -5.07%
DY 0.65 0.00 1.52 0.00 0.92 0.00 1.61 -45.40%
P/NAPS 0.62 0.79 0.73 0.93 2.04 2.24 1.37 -41.08%

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