[PMETAL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 63.93%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,127,501 1,152,120 1,278,588 640,088 419,428 403,741 433,588 17.24%
PBT 21,337 55,756 579,945 16,882 9,128 10,274 14,937 6.11%
Tax -8,533 -10,413 -16,228 -3,078 -1,669 -2,706 -8,702 -0.32%
NP 12,804 45,342 563,717 13,804 7,458 7,568 6,234 12.73%
-
NP to SH 18,766 44,497 553,724 11,058 6,892 7,568 6,234 20.14%
-
Tax Rate 39.99% 18.68% 2.80% 18.23% 18.28% 26.34% 58.26% -
Total Cost 1,114,697 1,106,777 714,870 626,284 411,969 396,173 427,353 17.30%
-
Net Worth 721,981 717,738 638,857 204,948 0 147,486 133,331 32.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,646 - - - - 5,107 2,503 6.46%
Div Payout % 19.43% - - - - 67.49% 40.16% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 721,981 717,738 638,857 204,948 0 147,486 133,331 32.48%
NOSH 364,637 364,334 358,908 320,231 191,739 63,847 62,597 34.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.14% 3.94% 44.09% 2.16% 1.78% 1.87% 1.44% -
ROE 2.60% 6.20% 86.67% 5.40% 0.00% 5.13% 4.68% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 309.21 316.23 356.24 199.88 218.75 632.36 692.67 -12.56%
EPS 5.15 12.21 154.28 3.45 2.16 11.85 9.85 -10.23%
DPS 1.00 0.00 0.00 0.00 0.00 8.00 4.00 -20.61%
NAPS 1.98 1.97 1.78 0.64 0.00 2.31 2.13 -1.20%
Adjusted Per Share Value based on latest NOSH - 319,545
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.68 13.98 15.51 7.76 5.09 4.90 5.26 17.25%
EPS 0.23 0.54 6.72 0.13 0.08 0.09 0.08 19.22%
DPS 0.04 0.00 0.00 0.00 0.00 0.06 0.03 4.90%
NAPS 0.0876 0.0871 0.0775 0.0249 0.00 0.0179 0.0162 32.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.28 1.00 1.56 0.41 0.30 0.52 0.51 -
P/RPS 0.41 0.32 0.44 0.21 0.14 0.08 0.07 34.22%
P/EPS 24.87 8.19 1.01 11.87 8.35 4.39 5.12 30.10%
EY 4.02 12.21 98.90 8.42 11.98 22.79 19.53 -23.14%
DY 0.78 0.00 0.00 0.00 0.00 15.38 7.84 -31.90%
P/NAPS 0.65 0.51 0.88 0.64 0.00 0.23 0.24 18.04%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 -
Price 1.23 0.65 1.65 0.50 0.28 0.49 0.99 -
P/RPS 0.40 0.21 0.46 0.25 0.13 0.08 0.14 19.10%
P/EPS 23.90 5.32 1.07 14.48 7.79 4.13 9.94 15.72%
EY 4.18 18.79 93.50 6.91 12.84 24.19 10.06 -13.60%
DY 0.81 0.00 0.00 0.00 0.00 16.33 4.04 -23.47%
P/NAPS 0.62 0.33 0.93 0.78 0.00 0.21 0.46 5.09%

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