[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.96%
YoY- 1443.62%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,328,349 958,941 629,950 300,573 664,049 480,066 265,988 191.31%
PBT 444,116 434,959 61,647 30,713 28,985 12,662 6,195 1612.34%
Tax -2,382 -12,171 -3,510 -2,707 -6,374 -2,309 -974 81.22%
NP 441,734 422,788 58,137 28,006 22,611 10,353 5,221 1811.73%
-
NP to SH 434,347 415,293 52,313 25,161 20,630 8,294 3,373 2427.57%
-
Tax Rate 0.54% 2.80% 5.69% 8.81% 21.99% 18.24% 15.72% -
Total Cost 886,615 536,153 571,813 272,567 641,438 469,713 260,767 125.60%
-
Net Worth 648,574 638,857 284,890 260,043 217,832 204,948 202,380 116.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,206 - 5,341 - 4,805 - - -
Div Payout % 1.66% - 10.21% - 23.29% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 648,574 638,857 284,890 260,043 217,832 204,948 202,380 116.90%
NOSH 360,319 358,908 356,113 351,410 320,341 320,231 321,238 7.93%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 33.25% 44.09% 9.23% 9.32% 3.41% 2.16% 1.96% -
ROE 66.97% 65.01% 18.36% 9.68% 9.47% 4.05% 1.67% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 368.66 267.18 176.90 85.53 207.29 149.91 82.80 169.90%
EPS 121.04 115.71 14.69 7.16 6.44 2.59 1.05 2248.21%
DPS 2.00 0.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 1.80 1.78 0.80 0.74 0.68 0.64 0.63 100.96%
Adjusted Per Share Value based on latest NOSH - 351,410
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.12 11.64 7.65 3.65 8.06 5.83 3.23 191.18%
EPS 5.27 5.04 0.63 0.31 0.25 0.10 0.04 2466.29%
DPS 0.09 0.00 0.06 0.00 0.06 0.00 0.00 -
NAPS 0.0787 0.0775 0.0346 0.0316 0.0264 0.0249 0.0246 116.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.59 1.56 1.78 1.04 0.58 0.41 0.41 -
P/RPS 0.43 0.58 1.01 1.22 0.28 0.27 0.50 -9.54%
P/EPS 1.32 1.35 12.12 14.53 9.01 15.83 39.05 -89.48%
EY 75.81 74.17 8.25 6.88 11.10 6.32 2.56 851.28%
DY 1.26 0.00 0.84 0.00 2.59 0.00 0.00 -
P/NAPS 0.88 0.88 2.23 1.41 0.85 0.64 0.65 22.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 22/11/06 24/08/06 -
Price 1.32 1.65 1.63 1.66 0.93 0.50 0.38 -
P/RPS 0.36 0.62 0.92 1.94 0.45 0.33 0.46 -15.03%
P/EPS 1.10 1.43 11.10 23.18 14.44 19.31 36.19 -90.19%
EY 91.32 70.13 9.01 4.31 6.92 5.18 2.76 924.08%
DY 1.52 0.00 0.92 0.00 1.61 0.00 0.00 -
P/NAPS 0.73 0.93 2.04 2.24 1.37 0.78 0.60 13.92%

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