[PMETAL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 86.55%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,133,181 1,160,713 1,328,349 664,049 428,154 375,137 446,229 16.78%
PBT 40,125 34,745 444,116 28,985 11,112 12,128 28,029 6.15%
Tax -11,430 -26,208 -2,382 -6,374 419 -1,520 -12,726 -1.77%
NP 28,695 8,537 441,734 22,611 11,531 10,608 15,303 11.03%
-
NP to SH 27,476 10,476 434,347 20,630 10,769 10,608 15,303 10.23%
-
Tax Rate 28.49% 75.43% 0.54% 21.99% -3.77% 12.53% 45.40% -
Total Cost 1,104,486 1,152,176 886,615 641,438 416,623 364,529 430,926 16.96%
-
Net Worth 734,558 717,792 648,574 217,832 154,630 152,692 143,719 31.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,395 6,376 7,206 4,805 2,494 1,916 1,899 22.40%
Div Payout % 23.28% 60.87% 1.66% 23.29% 23.16% 18.07% 12.41% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 734,558 717,792 648,574 217,832 154,630 152,692 143,719 31.21%
NOSH 365,452 364,361 360,319 320,341 249,404 63,887 63,312 33.89%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.53% 0.74% 33.25% 3.41% 2.69% 2.83% 3.43% -
ROE 3.74% 1.46% 66.97% 9.47% 6.96% 6.95% 10.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 310.08 318.56 368.66 207.29 171.67 587.18 704.80 -12.77%
EPS 7.53 2.87 121.04 6.44 3.37 4.72 24.17 -17.65%
DPS 1.75 1.75 2.00 1.50 1.00 3.00 3.00 -8.58%
NAPS 2.01 1.97 1.80 0.68 0.62 2.39 2.27 -2.00%
Adjusted Per Share Value based on latest NOSH - 320,415
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.75 14.08 16.11 8.06 5.19 4.55 5.41 16.80%
EPS 0.33 0.13 5.27 0.25 0.13 0.13 0.19 9.62%
DPS 0.08 0.08 0.09 0.06 0.03 0.02 0.02 25.96%
NAPS 0.0891 0.0871 0.0787 0.0264 0.0188 0.0185 0.0174 31.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.20 0.64 1.59 0.58 0.28 0.54 0.62 -
P/RPS 0.39 0.20 0.43 0.28 0.16 0.09 0.09 27.65%
P/EPS 15.96 22.26 1.32 9.01 6.48 3.25 2.57 35.53%
EY 6.27 4.49 75.81 11.10 15.42 30.75 38.98 -26.23%
DY 1.46 2.73 1.26 2.59 3.57 5.56 4.84 -18.09%
P/NAPS 0.60 0.32 0.88 0.85 0.45 0.23 0.27 14.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.20 0.64 1.32 0.93 0.37 0.53 0.70 -
P/RPS 0.39 0.20 0.36 0.45 0.22 0.09 0.10 25.43%
P/EPS 15.96 22.26 1.10 14.44 8.57 3.19 2.90 32.83%
EY 6.27 4.49 91.32 6.92 11.67 31.33 34.53 -24.72%
DY 1.46 2.73 1.52 1.61 2.70 5.66 4.29 -16.42%
P/NAPS 0.60 0.32 0.73 1.37 0.60 0.22 0.31 11.62%

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