[PMETAL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 6.34%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 593,649 488,678 452,523 428,154 386,902 381,173 364,115 38.48%
PBT 16,928 12,749 10,428 11,112 11,268 11,397 11,789 27.24%
Tax -638 391 690 419 -742 -927 -1,047 -28.10%
NP 16,290 13,140 11,118 11,531 10,526 10,470 10,742 31.96%
-
NP to SH 13,894 10,987 10,532 11,206 10,538 10,450 10,742 18.69%
-
Tax Rate 3.77% -3.07% -6.62% -3.77% 6.59% 8.13% 8.88% -
Total Cost 577,359 475,538 441,405 416,623 376,376 370,703 353,373 38.67%
-
Net Worth 204,509 200,399 238,813 154,276 0 127,728 127,697 36.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,488 2,488 2,488 2,488 1,915 1,915 3,185 -15.16%
Div Payout % 17.91% 22.65% 23.63% 22.21% 18.18% 18.33% 29.65% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 204,509 200,399 238,813 154,276 0 127,728 127,697 36.84%
NOSH 319,545 318,095 379,069 248,833 192,540 63,864 63,940 192.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.74% 2.69% 2.46% 2.69% 2.72% 2.75% 2.95% -
ROE 6.79% 5.48% 4.41% 7.26% 0.00% 8.18% 8.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 185.78 153.63 119.38 172.06 200.95 596.85 570.28 -52.62%
EPS 4.35 3.45 2.78 4.50 5.47 16.36 16.82 -59.37%
DPS 0.78 0.78 0.66 1.00 0.99 3.00 5.00 -70.98%
NAPS 0.64 0.63 0.63 0.62 0.00 2.00 2.00 -53.18%
Adjusted Per Share Value based on latest NOSH - 248,833
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.20 5.93 5.49 5.20 4.70 4.63 4.42 38.40%
EPS 0.17 0.13 0.13 0.14 0.13 0.13 0.13 19.56%
DPS 0.03 0.03 0.03 0.03 0.02 0.02 0.04 -17.43%
NAPS 0.0248 0.0243 0.029 0.0187 0.00 0.0155 0.0155 36.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.42 0.28 0.30 0.43 0.51 -
P/RPS 0.22 0.27 0.35 0.16 0.15 0.07 0.09 81.36%
P/EPS 9.43 11.87 15.12 6.22 5.48 2.63 3.03 113.01%
EY 10.61 8.42 6.62 16.08 18.24 38.05 32.99 -53.02%
DY 1.90 1.91 1.56 3.57 3.32 6.98 9.80 -66.46%
P/NAPS 0.64 0.65 0.67 0.45 0.00 0.22 0.26 82.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 -
Price 0.50 0.38 0.40 0.37 0.28 0.35 0.46 -
P/RPS 0.27 0.25 0.34 0.22 0.14 0.06 0.08 124.83%
P/EPS 11.50 11.00 14.40 8.22 5.12 2.14 2.73 160.60%
EY 8.70 9.09 6.95 12.17 19.55 46.75 36.57 -61.57%
DY 1.56 2.06 1.64 2.70 3.55 8.57 10.87 -72.55%
P/NAPS 0.78 0.60 0.63 0.60 0.00 0.18 0.23 125.55%

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