[PMETAL] QoQ 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- 145.56%
YoY- 144.34%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 329,377 300,573 183,983 214,078 145,467 120,521 113,583 103.75%
PBT 30,935 30,713 16,323 6,467 4,192 2,003 4,266 276.00%
Tax -803 -2,707 -4,065 -1,335 -601 -373 1,671 -
NP 30,132 28,006 12,258 5,132 3,591 1,630 5,937 196.20%
-
NP to SH 27,152 25,161 12,336 4,921 2,004 1,630 5,600 187.29%
-
Tax Rate 2.60% 8.81% 24.90% 20.64% 14.34% 18.62% -39.17% -
Total Cost 299,245 272,567 171,725 208,946 141,876 118,891 107,646 98.07%
-
Net Worth 285,060 260,043 217,882 204,509 200,399 238,813 154,276 50.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,344 - 4,806 - - - 2,488 66.70%
Div Payout % 19.69% - 38.96% - - - 44.43% -
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 285,060 260,043 217,882 204,509 200,399 238,813 154,276 50.74%
NOSH 356,325 351,410 320,415 319,545 318,095 379,069 248,833 27.12%
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 9.15% 9.32% 6.66% 2.40% 2.47% 1.35% 5.23% -
ROE 9.53% 9.68% 5.66% 2.41% 1.00% 0.68% 3.63% -
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 92.44 85.53 57.42 66.99 45.73 31.79 45.65 60.26%
EPS 7.62 7.16 3.85 1.54 0.63 0.43 1.75 167.37%
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 4.00 3.65 2.23 2.60 1.77 1.46 1.38 103.68%
EPS 0.33 0.31 0.15 0.06 0.02 0.02 0.07 181.95%
DPS 0.06 0.00 0.06 0.00 0.00 0.00 0.03 58.94%
NAPS 0.0346 0.0316 0.0264 0.0248 0.0243 0.029 0.0187 50.88%
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 1.93 1.22 1.01 0.61 0.90 1.32 0.61 115.97%
P/EPS 23.36 14.53 15.06 26.62 65.08 97.67 12.44 52.38%
EY 4.28 6.88 6.64 3.76 1.54 1.02 8.04 -34.39%
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 1.76 1.94 1.62 0.75 0.83 1.26 0.81 67.99%
P/EPS 21.39 23.18 24.16 32.47 60.32 93.02 16.44 19.23%
EY 4.67 4.31 4.14 3.08 1.66 1.08 6.08 -16.17%
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