[PMETAL] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	1,291,393	1,289,377	1,105,428	1,028,011	844,101	664,049	593,649	67.80%
YoY %	0.16%	16.64%	7.53%	21.79%	27.11%	11.86%	-	-
Horiz. %	217.53%	217.20%	186.21%	173.17%	142.19%	111.86%	100.00%	-
PBT	427,473	444,558	451,263	84,438	57,695	28,985	16,928	759.04%
YoY %	-3.84%	-1.49%	434.43%	46.35%	99.05%	71.23%	-	-
Horiz. %	2,525.24%	2,626.17%	2,665.78%	498.81%	340.83%	171.23%	100.00%	-
Tax	-1,871	-2,700	-16,237	-8,910	-8,708	-6,374	-638	104.74%
YoY %	30.70%	83.37%	-82.23%	-2.32%	-36.62%	-899.06%	-	-
Horiz. %	293.26%	423.20%	2,544.98%	1,396.55%	1,364.89%	999.06%	100.00%	-
NP	425,602	441,858	435,026	75,528	48,987	22,611	16,290	778.73%
YoY %	-3.68%	1.57%	475.98%	54.18%	116.65%	38.80%	-	-
Horiz. %	2,612.66%	2,712.45%	2,670.51%	463.65%	300.72%	138.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,543	434,273	427,609	69,570	44,422	20,630	13,894	869.21%
YoY %	-3.16%	1.56%	514.65%	56.61%	115.33%	48.48%	-	-
Horiz. %	3,026.80%	3,125.62%	3,077.65%	500.72%	319.72%	148.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.44%	0.61%	3.60%	10.55%	15.09%	21.99%	3.77%	-
YoY %	-27.87%	-83.06%	-65.88%	-30.09%	-31.38%	483.29%	-	-
Horiz. %	11.67%	16.18%	95.49%	279.84%	400.27%	583.29%	100.00%	-
Total Cost	865,791	847,519	670,402	952,483	795,114	641,438	577,359	30.97%
YoY %	2.16%	26.42%	-29.62%	19.79%	23.96%	11.10%	-	-
Horiz. %	149.96%	146.79%	116.12%	164.97%	137.72%	111.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	673,482	660,076	638,849	285,060	260,043	217,882	204,509	121.18%
YoY %	2.03%	3.32%	124.11%	9.62%	19.35%	6.54%	-	-
Horiz. %	329.32%	322.76%	312.38%	139.39%	127.15%	106.54%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	12,638	12,638	10,151	10,151	4,806	4,806	2,488	195.20%
YoY %	0.00%	24.50%	0.00%	111.22%	0.00%	93.17%	-	-
Horiz. %	507.96%	507.96%	408.00%	408.00%	193.17%	193.17%	100.00%	-
Div Payout %	3.01%	2.91%	2.37%	14.59%	10.82%	23.30%	17.91%	-
YoY %	3.44%	22.78%	-83.76%	34.84%	-53.56%	30.09%	-	-
Horiz. %	16.81%	16.25%	13.23%	81.46%	60.41%	130.09%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	673,482	660,076	638,849	285,060	260,043	217,882	204,509	121.18%
YoY %	2.03%	3.32%	124.11%	9.62%	19.35%	6.54%	-	-
Horiz. %	329.32%	322.76%	312.38%	139.39%	127.15%	106.54%	100.00%	-
NOSH	364,044	364,683	358,904	356,325	351,410	320,415	319,545	9.07%
YoY %	-0.18%	1.61%	0.72%	1.40%	9.67%	0.27%	-	-
Horiz. %	113.93%	114.13%	112.32%	111.51%	109.97%	100.27%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	32.96%	34.27%	39.35%	7.35%	5.80%	3.41%	2.74%	-
YoY %	-3.82%	-12.91%	435.37%	26.72%	70.09%	24.45%	-	-
Horiz. %	1,202.92%	1,250.73%	1,436.13%	268.25%	211.68%	124.45%	100.00%	-
ROE	62.44%	65.79%	66.93%	24.41%	17.08%	9.47%	6.79%	-
YoY %	-5.09%	-1.70%	174.19%	42.92%	80.36%	39.47%	-	-
Horiz. %	919.59%	968.92%	985.71%	359.50%	251.55%	139.47%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	354.73	353.56	308.00	288.50	240.20	207.25	185.78	53.84%
YoY %	0.33%	14.79%	6.76%	20.11%	15.90%	11.56%	-	-
Horiz. %	190.94%	190.31%	165.79%	155.29%	129.29%	111.56%	100.00%	-
EPS	115.52	119.08	119.14	19.52	12.64	6.44	4.35	788.33%
YoY %	-2.99%	-0.05%	510.35%	54.43%	96.27%	48.05%	-	-
Horiz. %	2,655.63%	2,737.47%	2,738.85%	448.74%	290.57%	148.05%	100.00%	-
DPS	3.47	3.47	2.83	2.85	1.37	1.50	0.78	170.24%
YoY %	0.00%	22.61%	-0.70%	108.03%	-8.67%	92.31%	-	-
Horiz. %	444.87%	444.87%	362.82%	365.38%	175.64%	192.31%	100.00%	-
NAPS	1.85	1.81	1.78	0.80	0.74	0.68	0.64	102.79%
YoY %	2.21%	1.69%	122.50%	8.11%	8.82%	6.25%	-	-
Horiz. %	289.06%	282.81%	278.12%	125.00%	115.62%	106.25%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 356,325
RPS	15.67	15.65	13.42	12.48	10.24	8.06	7.20	67.86%
YoY %	0.13%	16.62%	7.53%	21.88%	27.05%	11.94%	-	-
Horiz. %	217.64%	217.36%	186.39%	173.33%	142.22%	111.94%	100.00%	-
EPS	5.10	5.27	5.19	0.84	0.54	0.25	0.17	863.49%
YoY %	-3.23%	1.54%	517.86%	55.56%	116.00%	47.06%	-	-
Horiz. %	3,000.00%	3,100.00%	3,052.94%	494.12%	317.65%	147.06%	100.00%	-
DPS	0.15	0.15	0.12	0.12	0.06	0.06	0.03	192.11%
YoY %	0.00%	25.00%	0.00%	100.00%	0.00%	100.00%	-	-
Horiz. %	500.00%	500.00%	400.00%	400.00%	200.00%	200.00%	100.00%	-
NAPS	0.0817	0.0801	0.0775	0.0346	0.0316	0.0264	0.0248	121.24%
YoY %	2.00%	3.35%	123.99%	9.49%	19.70%	6.45%	-	-
Horiz. %	329.44%	322.98%	312.50%	139.52%	127.42%	106.45%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.19	1.59	1.56	1.78	1.04	0.58	0.41	-
P/RPS	0.34	0.45	0.51	0.62	0.43	0.28	0.22	33.63%
YoY %	-24.44%	-11.76%	-17.74%	44.19%	53.57%	27.27%	-	-
Horiz. %	154.55%	204.55%	231.82%	281.82%	195.45%	127.27%	100.00%	-
P/EPS	1.03	1.34	1.31	9.12	8.23	9.01	9.43	-77.11%
YoY %	-23.13%	2.29%	-85.64%	10.81%	-8.66%	-4.45%	-	-
Horiz. %	10.92%	14.21%	13.89%	96.71%	87.27%	95.55%	100.00%	-
EY	97.08	74.89	76.37	10.97	12.15	11.10	10.61	336.87%
YoY %	29.63%	-1.94%	596.17%	-9.71%	9.46%	4.62%	-	-
Horiz. %	914.99%	705.84%	719.79%	103.39%	114.51%	104.62%	100.00%	-
DY	2.92	2.18	1.81	1.60	1.32	2.59	1.90	33.13%
YoY %	33.94%	20.44%	13.12%	21.21%	-49.03%	36.32%	-	-
Horiz. %	153.68%	114.74%	95.26%	84.21%	69.47%	136.32%	100.00%	-
P/NAPS	0.64	0.88	0.88	2.23	1.41	0.85	0.64	0.00%
YoY %	-27.27%	0.00%	-60.54%	58.16%	65.88%	32.81%	-	-
Horiz. %	100.00%	137.50%	137.50%	348.44%	220.31%	132.81%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	27/02/08	30/11/07	29/08/07	29/05/07	27/02/07	22/11/06	-
Price	1.47	1.32	1.65	1.63	1.66	0.93	0.50	-
P/RPS	0.41	0.37	0.54	0.56	0.69	0.45	0.27	32.07%
YoY %	10.81%	-31.48%	-3.57%	-18.84%	53.33%	66.67%	-	-
Horiz. %	151.85%	137.04%	200.00%	207.41%	255.56%	166.67%	100.00%	-
P/EPS	1.27	1.11	1.38	8.35	13.13	14.44	11.50	-76.95%
YoY %	14.41%	-19.57%	-83.47%	-36.41%	-9.07%	25.57%	-	-
Horiz. %	11.04%	9.65%	12.00%	72.61%	114.17%	125.57%	100.00%	-
EY	78.58	90.21	72.21	11.98	7.62	6.92	8.70	333.12%
YoY %	-12.89%	24.93%	502.75%	57.22%	10.12%	-20.46%	-	-
Horiz. %	903.22%	1,036.90%	830.00%	137.70%	87.59%	79.54%	100.00%	-
DY	2.36	2.63	1.71	1.75	0.82	1.61	1.56	31.74%
YoY %	-10.27%	53.80%	-2.29%	113.41%	-49.07%	3.21%	-	-
Horiz. %	151.28%	168.59%	109.62%	112.18%	52.56%	103.21%	100.00%	-
P/NAPS	0.79	0.73	0.93	2.04	2.24	1.37	0.78	0.85%
YoY %	8.22%	-21.51%	-54.41%	-8.93%	63.50%	75.64%	-	-
Horiz. %	101.28%	93.59%	119.23%	261.54%	287.18%	175.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos