[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 4.59%
YoY- 2005.41%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 864,090 608,560 302,589 1,328,349 958,941 629,950 300,573 101.79%
PBT 41,817 31,783 13,628 444,116 434,959 61,647 30,713 22.77%
Tax -7,810 -4,118 -1,878 -2,382 -12,171 -3,510 -2,707 102.27%
NP 34,007 27,665 11,750 441,734 422,788 58,137 28,006 13.77%
-
NP to SH 33,373 27,036 11,431 434,347 415,293 52,313 25,161 20.65%
-
Tax Rate 18.68% 12.96% 13.78% 0.54% 2.80% 5.69% 8.81% -
Total Cost 830,083 580,895 290,839 886,615 536,153 571,813 272,567 109.67%
-
Net Worth 717,738 685,009 673,482 648,574 638,857 284,890 260,043 96.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 2,732 - 7,206 - 5,341 - -
Div Payout % - 10.11% - 1.66% - 10.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 717,738 685,009 673,482 648,574 638,857 284,890 260,043 96.40%
NOSH 364,334 364,366 364,044 360,319 358,908 356,113 351,410 2.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.94% 4.55% 3.88% 33.25% 44.09% 9.23% 9.32% -
ROE 4.65% 3.95% 1.70% 66.97% 65.01% 18.36% 9.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 237.17 167.02 83.12 368.66 267.18 176.90 85.53 97.00%
EPS 9.16 7.42 3.14 121.04 115.71 14.69 7.16 17.79%
DPS 0.00 0.75 0.00 2.00 0.00 1.50 0.00 -
NAPS 1.97 1.88 1.85 1.80 1.78 0.80 0.74 91.74%
Adjusted Per Share Value based on latest NOSH - 364,683
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.48 7.38 3.67 16.11 11.63 7.64 3.65 101.62%
EPS 0.40 0.33 0.14 5.27 5.04 0.63 0.31 18.46%
DPS 0.00 0.03 0.00 0.09 0.00 0.06 0.00 -
NAPS 0.0871 0.0831 0.0817 0.0787 0.0775 0.0346 0.0315 96.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 1.22 1.19 1.59 1.56 1.78 1.04 -
P/RPS 0.42 0.73 1.43 0.43 0.58 1.01 1.22 -50.78%
P/EPS 10.92 16.44 37.90 1.32 1.35 12.12 14.53 -17.29%
EY 9.16 6.08 2.64 75.81 74.17 8.25 6.88 20.96%
DY 0.00 0.61 0.00 1.26 0.00 0.84 0.00 -
P/NAPS 0.51 0.65 0.64 0.88 0.88 2.23 1.41 -49.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 21/08/08 22/05/08 27/02/08 30/11/07 29/08/07 29/05/07 -
Price 0.65 1.16 1.47 1.32 1.65 1.63 1.66 -
P/RPS 0.27 0.69 1.77 0.36 0.62 0.92 1.94 -73.04%
P/EPS 7.10 15.63 46.82 1.10 1.43 11.10 23.18 -54.46%
EY 14.09 6.40 2.14 91.32 70.13 9.01 4.31 119.79%
DY 0.00 0.65 0.00 1.52 0.00 0.92 0.00 -
P/NAPS 0.33 0.62 0.79 0.73 0.93 2.04 2.24 -72.00%

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