[PMETAL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -6.01%
YoY- -1.95%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 664,049 593,649 488,678 452,523 428,154 386,902 381,173 44.63%
PBT 28,985 16,928 12,749 10,428 11,112 11,268 11,397 86.00%
Tax -6,374 -638 391 690 419 -742 -927 260.32%
NP 22,611 16,290 13,140 11,118 11,531 10,526 10,470 66.84%
-
NP to SH 20,630 13,894 10,987 10,532 11,206 10,538 10,450 57.17%
-
Tax Rate 21.99% 3.77% -3.07% -6.62% -3.77% 6.59% 8.13% -
Total Cost 641,438 577,359 475,538 441,405 416,623 376,376 370,703 43.98%
-
Net Worth 217,882 204,509 200,399 238,813 154,276 0 127,728 42.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,806 2,488 2,488 2,488 2,488 1,915 1,915 84.36%
Div Payout % 23.30% 17.91% 22.65% 23.63% 22.21% 18.18% 18.33% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 217,882 204,509 200,399 238,813 154,276 0 127,728 42.62%
NOSH 320,415 319,545 318,095 379,069 248,833 192,540 63,864 192.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.41% 2.74% 2.69% 2.46% 2.69% 2.72% 2.75% -
ROE 9.47% 6.79% 5.48% 4.41% 7.26% 0.00% 8.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 207.25 185.78 153.63 119.38 172.06 200.95 596.85 -50.50%
EPS 6.44 4.35 3.45 2.78 4.50 5.47 16.36 -46.19%
DPS 1.50 0.78 0.78 0.66 1.00 0.99 3.00 -36.92%
NAPS 0.68 0.64 0.63 0.63 0.62 0.00 2.00 -51.19%
Adjusted Per Share Value based on latest NOSH - 379,069
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.06 7.20 5.93 5.49 5.19 4.69 4.62 44.77%
EPS 0.25 0.17 0.13 0.13 0.14 0.13 0.13 54.45%
DPS 0.06 0.03 0.03 0.03 0.03 0.02 0.02 107.59%
NAPS 0.0264 0.0248 0.0243 0.029 0.0187 0.00 0.0155 42.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.41 0.41 0.42 0.28 0.30 0.43 -
P/RPS 0.28 0.22 0.27 0.35 0.16 0.15 0.07 151.34%
P/EPS 9.01 9.43 11.87 15.12 6.22 5.48 2.63 126.74%
EY 11.10 10.61 8.42 6.62 16.08 18.24 38.05 -55.91%
DY 2.59 1.90 1.91 1.56 3.57 3.32 6.98 -48.26%
P/NAPS 0.85 0.64 0.65 0.67 0.45 0.00 0.22 145.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 -
Price 0.93 0.50 0.38 0.40 0.37 0.28 0.35 -
P/RPS 0.45 0.27 0.25 0.34 0.22 0.14 0.06 281.75%
P/EPS 14.44 11.50 11.00 14.40 8.22 5.12 2.14 255.84%
EY 6.92 8.70 9.09 6.95 12.17 19.55 46.75 -71.92%
DY 1.61 1.56 2.06 1.64 2.70 3.55 8.57 -67.09%
P/NAPS 1.37 0.78 0.60 0.63 0.60 0.00 0.18 285.50%

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