[PMETAL] QoQ TTM 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- 26.46%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,028,011 844,101 664,049 593,649 488,678 452,523 428,154 79.59%
PBT 84,438 57,695 28,985 16,928 12,749 10,428 11,112 287.95%
Tax -8,910 -8,708 -6,374 -638 391 690 419 -
NP 75,528 48,987 22,611 16,290 13,140 11,118 11,531 251.28%
-
NP to SH 69,570 44,422 20,630 13,894 10,987 10,532 11,206 238.92%
-
Tax Rate 10.55% 15.09% 21.99% 3.77% -3.07% -6.62% -3.77% -
Total Cost 952,483 795,114 641,438 577,359 475,538 441,405 416,623 73.80%
-
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 10,151 4,806 4,806 2,488 2,488 2,488 2,488 155.99%
Div Payout % 14.59% 10.82% 23.30% 17.91% 22.65% 23.63% 22.21% -
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 7.35% 5.80% 3.41% 2.74% 2.69% 2.46% 2.69% -
ROE 24.41% 17.08% 9.47% 6.79% 5.48% 4.41% 7.26% -
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 288.50 240.20 207.25 185.78 153.63 119.38 172.06 41.27%
EPS 19.52 12.64 6.44 4.35 3.45 2.78 4.50 166.69%
DPS 2.85 1.37 1.50 0.78 0.78 0.66 1.00 101.40%
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 12.47 10.24 8.06 7.20 5.93 5.49 5.19 79.67%
EPS 0.84 0.54 0.25 0.17 0.13 0.13 0.14 231.27%
DPS 0.12 0.06 0.06 0.03 0.03 0.03 0.03 152.62%
NAPS 0.0346 0.0315 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 0.62 0.43 0.28 0.22 0.27 0.35 0.16 147.31%
P/EPS 9.12 8.23 9.01 9.43 11.87 15.12 6.22 29.15%
EY 10.97 12.15 11.10 10.61 8.42 6.62 16.08 -22.55%
DY 1.60 1.32 2.59 1.90 1.91 1.56 3.57 -41.52%
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 0.56 0.69 0.45 0.27 0.25 0.34 0.22 86.74%
P/EPS 8.35 13.13 14.44 11.50 11.00 14.40 8.22 1.05%
EY 11.98 7.62 6.92 8.70 9.09 6.95 12.17 -1.04%
DY 1.75 0.82 1.61 1.56 2.06 1.64 2.70 -25.16%
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