[PMETAL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.96%
YoY- 1450.93%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,689,038 1,078,948 1,217,120 1,259,900 531,976 410,928 397,856 27.23%
PBT 123,102 9,482 63,566 123,294 12,390 9,116 10,578 50.50%
Tax -20,756 -9,030 -8,236 -7,020 -1,948 -1,892 -3,078 37.43%
NP 102,346 452 55,330 116,274 10,442 7,224 7,500 54.55%
-
NP to SH 95,228 9,832 54,072 104,626 6,746 6,310 7,500 52.70%
-
Tax Rate 16.86% 95.23% 12.96% 5.69% 15.72% 20.75% 29.10% -
Total Cost 1,586,692 1,078,496 1,161,790 1,143,626 521,534 403,704 390,356 26.31%
-
Net Worth 743,278 721,013 685,009 284,890 202,380 127,926 145,550 31.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,359 5,462 5,465 10,683 - - - -
Div Payout % 7.73% 55.56% 10.11% 10.21% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 743,278 721,013 685,009 284,890 202,380 127,926 145,550 31.21%
NOSH 367,959 364,148 364,366 356,113 321,238 63,963 63,559 33.98%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.06% 0.04% 4.55% 9.23% 1.96% 1.76% 1.89% -
ROE 12.81% 1.36% 7.89% 36.73% 3.33% 4.93% 5.15% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 459.03 296.29 334.04 353.79 165.60 642.44 625.96 -5.03%
EPS 25.88 2.70 14.84 29.38 2.10 1.98 11.80 13.97%
DPS 2.00 1.50 1.50 3.00 0.00 0.00 0.00 -
NAPS 2.02 1.98 1.88 0.80 0.63 2.00 2.29 -2.06%
Adjusted Per Share Value based on latest NOSH - 356,325
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.49 13.09 14.76 15.28 6.45 4.98 4.83 27.21%
EPS 1.16 0.12 0.66 1.27 0.08 0.08 0.09 53.09%
DPS 0.09 0.07 0.07 0.13 0.00 0.00 0.00 -
NAPS 0.0902 0.0875 0.0831 0.0346 0.0245 0.0155 0.0177 31.16%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.33 1.08 1.22 1.78 0.41 0.43 0.59 -
P/RPS 0.29 0.36 0.37 0.50 0.25 0.07 0.09 21.52%
P/EPS 5.14 40.00 8.22 6.06 19.52 4.36 5.00 0.46%
EY 19.46 2.50 12.16 16.51 5.12 22.94 20.00 -0.45%
DY 1.50 1.39 1.23 1.69 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.65 2.23 0.65 0.22 0.26 16.78%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 30/08/05 25/08/04 -
Price 1.39 1.20 1.16 1.63 0.38 0.35 0.53 -
P/RPS 0.30 0.41 0.35 0.46 0.23 0.05 0.08 24.63%
P/EPS 5.37 44.44 7.82 5.55 18.10 3.55 4.49 3.02%
EY 18.62 2.25 12.79 18.02 5.53 28.19 22.26 -2.93%
DY 1.44 1.25 1.29 1.84 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.62 2.04 0.60 0.18 0.23 20.08%

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