[PMETAL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 115.33%
YoY- 321.78%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,289,377 1,105,428 1,028,011 844,101 664,049 593,649 488,678 90.60%
PBT 444,558 451,263 84,438 57,695 28,985 16,928 12,749 960.45%
Tax -2,700 -16,237 -8,910 -8,708 -6,374 -638 391 -
NP 441,858 435,026 75,528 48,987 22,611 16,290 13,140 935.16%
-
NP to SH 434,273 427,609 69,570 44,422 20,630 13,894 10,987 1052.60%
-
Tax Rate 0.61% 3.60% 10.55% 15.09% 21.99% 3.77% -3.07% -
Total Cost 847,519 670,402 952,483 795,114 641,438 577,359 475,538 46.84%
-
Net Worth 660,076 638,849 285,060 260,043 217,882 204,509 200,399 120.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 12,638 10,151 10,151 4,806 4,806 2,488 2,488 194.62%
Div Payout % 2.91% 2.37% 14.59% 10.82% 23.30% 17.91% 22.65% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 660,076 638,849 285,060 260,043 217,882 204,509 200,399 120.89%
NOSH 364,683 358,904 356,325 351,410 320,415 319,545 318,095 9.51%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 34.27% 39.35% 7.35% 5.80% 3.41% 2.74% 2.69% -
ROE 65.79% 66.93% 24.41% 17.08% 9.47% 6.79% 5.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 353.56 308.00 288.50 240.20 207.25 185.78 153.63 74.04%
EPS 119.08 119.14 19.52 12.64 6.44 4.35 3.45 953.28%
DPS 3.47 2.83 2.85 1.37 1.50 0.78 0.78 169.75%
NAPS 1.81 1.78 0.80 0.74 0.68 0.64 0.63 101.70%
Adjusted Per Share Value based on latest NOSH - 351,410
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.64 13.41 12.47 10.24 8.06 7.20 5.93 90.55%
EPS 5.27 5.19 0.84 0.54 0.25 0.17 0.13 1072.14%
DPS 0.15 0.12 0.12 0.06 0.06 0.03 0.03 191.54%
NAPS 0.0801 0.0775 0.0346 0.0315 0.0264 0.0248 0.0243 121.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.59 1.56 1.78 1.04 0.58 0.41 0.41 -
P/RPS 0.45 0.51 0.62 0.43 0.28 0.22 0.27 40.44%
P/EPS 1.34 1.31 9.12 8.23 9.01 9.43 11.87 -76.54%
EY 74.89 76.37 10.97 12.15 11.10 10.61 8.42 327.57%
DY 2.18 1.81 1.60 1.32 2.59 1.90 1.91 9.18%
P/NAPS 0.88 0.88 2.23 1.41 0.85 0.64 0.65 22.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 22/11/06 24/08/06 -
Price 1.32 1.65 1.63 1.66 0.93 0.50 0.38 -
P/RPS 0.37 0.54 0.56 0.69 0.45 0.27 0.25 29.77%
P/EPS 1.11 1.38 8.35 13.13 14.44 11.50 11.00 -78.23%
EY 90.21 72.21 11.98 7.62 6.92 8.70 9.09 359.88%
DY 2.63 1.71 1.75 0.82 1.61 1.56 2.06 17.63%
P/NAPS 0.73 0.93 2.04 2.24 1.37 0.78 0.60 13.92%

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