[PMETAL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 514.65%
YoY- 2977.65%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,267,987 1,291,393 1,289,377 1,105,428 1,028,011 844,101 664,049 53.97%
PBT 414,693 427,473 444,558 451,263 84,438 57,695 28,985 490.30%
Tax -3,308 -1,871 -2,700 -16,237 -8,910 -8,708 -6,374 -35.44%
NP 411,385 425,602 441,858 435,026 75,528 48,987 22,611 592.97%
-
NP to SH 408,996 420,543 434,273 427,609 69,570 44,422 20,630 633.84%
-
Tax Rate 0.80% 0.44% 0.61% 3.60% 10.55% 15.09% 21.99% -
Total Cost 856,602 865,791 847,519 670,402 952,483 795,114 641,438 21.29%
-
Net Worth 685,453 673,482 660,076 638,849 285,060 260,043 217,882 114.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,028 12,638 12,638 10,151 10,151 4,806 4,806 63.36%
Div Payout % 2.45% 3.01% 2.91% 2.37% 14.59% 10.82% 23.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 685,453 673,482 660,076 638,849 285,060 260,043 217,882 114.85%
NOSH 364,602 364,044 364,683 358,904 356,325 351,410 320,415 9.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 32.44% 32.96% 34.27% 39.35% 7.35% 5.80% 3.41% -
ROE 59.67% 62.44% 65.79% 66.93% 24.41% 17.08% 9.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 347.77 354.73 353.56 308.00 288.50 240.20 207.25 41.25%
EPS 112.18 115.52 119.08 119.14 19.52 12.64 6.44 573.14%
DPS 2.75 3.47 3.47 2.83 2.85 1.37 1.50 49.84%
NAPS 1.88 1.85 1.81 1.78 0.80 0.74 0.68 97.10%
Adjusted Per Share Value based on latest NOSH - 358,904
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.39 15.67 15.65 13.42 12.48 10.24 8.06 53.97%
EPS 4.96 5.10 5.27 5.19 0.84 0.54 0.25 634.20%
DPS 0.12 0.15 0.15 0.12 0.12 0.06 0.06 58.80%
NAPS 0.0832 0.0817 0.0801 0.0775 0.0346 0.0316 0.0264 115.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.22 1.19 1.59 1.56 1.78 1.04 0.58 -
P/RPS 0.35 0.34 0.45 0.51 0.62 0.43 0.28 16.05%
P/EPS 1.09 1.03 1.34 1.31 9.12 8.23 9.01 -75.57%
EY 91.95 97.08 74.89 76.37 10.97 12.15 11.10 309.93%
DY 2.25 2.92 2.18 1.81 1.60 1.32 2.59 -8.96%
P/NAPS 0.65 0.64 0.88 0.88 2.23 1.41 0.85 -16.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.16 1.47 1.32 1.65 1.63 1.66 0.93 -
P/RPS 0.33 0.41 0.37 0.54 0.56 0.69 0.45 -18.69%
P/EPS 1.03 1.27 1.11 1.38 8.35 13.13 14.44 -82.82%
EY 96.70 78.58 90.21 72.21 11.98 7.62 6.92 481.09%
DY 2.37 2.36 2.63 1.71 1.75 0.82 1.61 29.43%
P/NAPS 0.62 0.79 0.73 0.93 2.04 2.24 1.37 -41.08%

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