[PMETAL] QoQ Cumulative 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- 148.73%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 958,941 629,950 300,573 664,049 480,066 265,988 120,521 298.05%
PBT 434,959 61,647 30,713 28,985 12,662 6,195 2,003 3501.00%
Tax -12,171 -3,510 -2,707 -6,374 -2,309 -974 -373 918.96%
NP 422,788 58,137 28,006 22,611 10,353 5,221 1,630 3953.42%
-
NP to SH 415,293 52,313 25,161 20,630 8,294 3,373 1,630 3905.41%
-
Tax Rate 2.80% 5.69% 8.81% 21.99% 18.24% 15.72% 18.62% -
Total Cost 536,153 571,813 272,567 641,438 469,713 260,767 118,891 172.70%
-
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 - 5,341 - 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 65.01% 18.36% 9.68% 9.47% 4.05% 1.67% 0.68% -
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 267.18 176.90 85.53 207.29 149.91 82.80 31.79 312.83%
EPS 115.71 14.69 7.16 6.44 2.59 1.05 0.43 4053.90%
DPS 0.00 1.50 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 11.63 7.64 3.65 8.06 5.82 3.23 1.46 298.35%
EPS 5.04 0.63 0.31 0.25 0.10 0.04 0.02 3876.24%
DPS 0.00 0.06 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 0.58 1.01 1.22 0.28 0.27 0.50 1.32 -42.17%
P/EPS 1.35 12.12 14.53 9.01 15.83 39.05 97.67 -94.22%
EY 74.17 8.25 6.88 11.10 6.32 2.56 1.02 1637.61%
DY 0.00 0.84 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 0.62 0.92 1.94 0.45 0.33 0.46 1.26 -37.64%
P/EPS 1.43 11.10 23.18 14.44 19.31 36.19 93.02 -93.80%
EY 70.13 9.01 4.31 6.92 5.18 2.76 1.08 1511.45%
DY 0.00 0.92 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