[PMETAL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 429.24%
YoY- 4907.15%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,749,217 1,127,501 1,152,120 1,278,588 640,088 419,428 403,741 27.66%
PBT 108,690 21,337 55,756 579,945 16,882 9,128 10,274 48.13%
Tax -21,138 -8,533 -10,413 -16,228 -3,078 -1,669 -2,706 40.83%
NP 87,552 12,804 45,342 563,717 13,804 7,458 7,568 50.36%
-
NP to SH 82,458 18,766 44,497 553,724 11,058 6,892 7,568 48.86%
-
Tax Rate 19.45% 39.99% 18.68% 2.80% 18.23% 18.28% 26.34% -
Total Cost 1,661,665 1,114,697 1,106,777 714,870 626,284 411,969 396,173 26.97%
-
Net Worth 783,757 721,981 717,738 638,857 204,948 0 147,486 32.08%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,710 3,646 - - - - 5,107 1.87%
Div Payout % 6.93% 19.43% - - - - 67.49% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 783,757 721,981 717,738 638,857 204,948 0 147,486 32.08%
NOSH 428,282 364,637 364,334 358,908 320,231 191,739 63,847 37.30%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.01% 1.14% 3.94% 44.09% 2.16% 1.78% 1.87% -
ROE 10.52% 2.60% 6.20% 86.67% 5.40% 0.00% 5.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 408.43 309.21 316.23 356.24 199.88 218.75 632.36 -7.02%
EPS 19.25 5.15 12.21 154.28 3.45 2.16 11.85 8.41%
DPS 1.33 1.00 0.00 0.00 0.00 0.00 8.00 -25.83%
NAPS 1.83 1.98 1.97 1.78 0.64 0.00 2.31 -3.80%
Adjusted Per Share Value based on latest NOSH - 358,904
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.22 13.68 13.98 15.51 7.76 5.09 4.90 27.65%
EPS 1.00 0.23 0.54 6.72 0.13 0.08 0.09 49.35%
DPS 0.07 0.04 0.00 0.00 0.00 0.00 0.06 2.60%
NAPS 0.0951 0.0876 0.0871 0.0775 0.0249 0.00 0.0179 32.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.50 1.28 1.00 1.56 0.41 0.30 0.52 -
P/RPS 0.37 0.41 0.32 0.44 0.21 0.14 0.08 29.06%
P/EPS 7.79 24.87 8.19 1.01 11.87 8.35 4.39 10.02%
EY 12.84 4.02 12.21 98.90 8.42 11.98 22.79 -9.11%
DY 0.89 0.78 0.00 0.00 0.00 0.00 15.38 -37.79%
P/NAPS 0.82 0.65 0.51 0.88 0.64 0.00 0.23 23.58%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 -
Price 2.13 1.23 0.65 1.65 0.50 0.28 0.49 -
P/RPS 0.52 0.40 0.21 0.46 0.25 0.13 0.08 36.59%
P/EPS 11.06 23.90 5.32 1.07 14.48 7.79 4.13 17.83%
EY 9.04 4.18 18.79 93.50 6.91 12.84 24.19 -15.12%
DY 0.63 0.81 0.00 0.00 0.00 0.00 16.33 -41.85%
P/NAPS 1.16 0.62 0.33 0.93 0.78 0.00 0.21 32.93%

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