[PMETAL] QoQ 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- 150.68%
YoY- 120.29%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 291,495 329,377 300,573 183,983 214,078 145,467 120,521 80.08%
PBT 373,292 30,935 30,713 16,323 6,467 4,192 2,003 3152.35%
Tax -8,662 -803 -2,707 -4,065 -1,335 -601 -373 712.41%
NP 364,630 30,132 28,006 12,258 5,132 3,591 1,630 3572.94%
-
NP to SH 362,960 27,152 25,161 12,336 4,921 2,004 1,630 3561.72%
-
Tax Rate 2.32% 2.60% 8.81% 24.90% 20.64% 14.34% 18.62% -
Total Cost -73,135 299,245 272,567 171,725 208,946 141,876 118,891 -
-
Net Worth 638,849 285,060 260,043 217,882 204,509 200,399 238,813 92.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,344 - 4,806 - - - -
Div Payout % - 19.69% - 38.96% - - - -
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 638,849 285,060 260,043 217,882 204,509 200,399 238,813 92.58%
NOSH 358,904 356,325 351,410 320,415 319,545 318,095 379,069 -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 125.09% 9.15% 9.32% 6.66% 2.40% 2.47% 1.35% -
ROE 56.81% 9.53% 9.68% 5.66% 2.41% 1.00% 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 81.22 92.44 85.53 57.42 66.99 45.73 31.79 86.78%
EPS 101.13 7.62 7.16 3.85 1.54 0.63 0.43 3697.50%
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 3.54 4.00 3.65 2.23 2.60 1.76 1.46 80.38%
EPS 4.40 0.33 0.31 0.15 0.06 0.02 0.02 3532.37%
DPS 0.00 0.06 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0775 0.0346 0.0315 0.0264 0.0248 0.0243 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 1.92 1.93 1.22 1.01 0.61 0.90 1.32 28.34%
P/EPS 1.54 23.36 14.53 15.06 26.62 65.08 97.67 -93.69%
EY 64.83 4.28 6.88 6.64 3.76 1.54 1.02 1488.62%
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 2.03 1.76 1.94 1.62 0.75 0.83 1.26 37.39%
P/EPS 1.63 21.39 23.18 24.16 32.47 60.32 93.02 -93.23%
EY 61.29 4.67 4.31 4.14 3.08 1.66 1.08 1373.13%
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