[PMETAL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -21.56%
YoY- 2005.41%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,698,839 1,133,181 1,160,713 1,328,349 664,049 428,154 375,137 28.61%
PBT 103,315 40,125 34,745 444,116 28,985 11,112 12,128 42.88%
Tax -13,705 -11,430 -26,208 -2,382 -6,374 419 -1,520 44.24%
NP 89,610 28,695 8,537 441,734 22,611 11,531 10,608 42.68%
-
NP to SH 83,493 27,476 10,476 434,347 20,630 10,769 10,608 41.01%
-
Tax Rate 13.27% 28.49% 75.43% 0.54% 21.99% -3.77% 12.53% -
Total Cost 1,609,229 1,104,486 1,152,176 886,615 641,438 416,623 364,529 28.06%
-
Net Worth 799,888 734,558 717,792 648,574 217,832 154,630 152,692 31.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 8,600 6,395 6,376 7,206 4,805 2,494 1,916 28.42%
Div Payout % 10.30% 23.28% 60.87% 1.66% 23.29% 23.16% 18.07% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 799,888 734,558 717,792 648,574 217,832 154,630 152,692 31.76%
NOSH 430,047 365,452 364,361 360,319 320,341 249,404 63,887 37.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.27% 2.53% 0.74% 33.25% 3.41% 2.69% 2.83% -
ROE 10.44% 3.74% 1.46% 66.97% 9.47% 6.96% 6.95% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 395.04 310.08 318.56 368.66 207.29 171.67 587.18 -6.38%
EPS 21.87 7.53 2.87 121.04 6.44 3.37 4.72 29.10%
DPS 2.00 1.75 1.75 2.00 1.50 1.00 3.00 -6.53%
NAPS 1.86 2.01 1.97 1.80 0.68 0.62 2.39 -4.09%
Adjusted Per Share Value based on latest NOSH - 364,683
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 20.61 13.75 14.08 16.11 8.06 5.19 4.55 28.61%
EPS 1.01 0.33 0.13 5.27 0.25 0.13 0.13 40.71%
DPS 0.10 0.08 0.08 0.09 0.06 0.03 0.02 30.75%
NAPS 0.097 0.0891 0.0871 0.0787 0.0264 0.0188 0.0185 31.78%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.62 1.20 0.64 1.59 0.58 0.28 0.54 -
P/RPS 0.66 0.39 0.20 0.43 0.28 0.16 0.09 39.36%
P/EPS 13.49 15.96 22.26 1.32 9.01 6.48 3.25 26.75%
EY 7.41 6.27 4.49 75.81 11.10 15.42 30.75 -21.10%
DY 0.76 1.46 2.73 1.26 2.59 3.57 5.56 -28.21%
P/NAPS 1.41 0.60 0.32 0.88 0.85 0.45 0.23 35.26%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 24/02/05 -
Price 2.15 1.20 0.64 1.32 0.93 0.37 0.53 -
P/RPS 0.54 0.39 0.20 0.36 0.45 0.22 0.09 34.78%
P/EPS 11.07 15.96 22.26 1.10 14.44 8.57 3.19 23.03%
EY 9.03 6.27 4.49 91.32 6.92 11.67 31.33 -18.71%
DY 0.93 1.46 2.73 1.52 1.61 2.70 5.66 -25.98%
P/NAPS 1.16 0.60 0.32 0.73 1.37 0.60 0.22 31.91%

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