[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 54.43%
YoY- -15.87%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 608,560 629,950 265,988 205,464 198,928 211,860 157,737 25.21%
PBT 31,783 61,647 6,195 4,558 5,289 8,336 8,371 24.87%
Tax -4,118 -3,510 -974 -946 -1,539 -4,561 -3,734 1.64%
NP 27,665 58,137 5,221 3,612 3,750 3,775 4,637 34.63%
-
NP to SH 27,036 52,313 3,373 3,155 3,750 3,775 4,637 34.12%
-
Tax Rate 12.96% 5.69% 15.72% 20.75% 29.10% 54.71% 44.61% -
Total Cost 580,895 571,813 260,767 201,852 195,178 208,085 153,100 24.86%
-
Net Worth 685,009 284,890 202,380 127,926 145,550 130,172 130,803 31.74%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,732 5,341 - - - 1,859 - -
Div Payout % 10.11% 10.21% - - - 49.26% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 685,009 284,890 202,380 127,926 145,550 130,172 130,803 31.74%
NOSH 364,366 356,113 321,238 63,963 63,559 61,986 61,991 34.30%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.55% 9.23% 1.96% 1.76% 1.89% 1.78% 2.94% -
ROE 3.95% 18.36% 1.67% 2.47% 2.58% 2.90% 3.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.02 176.90 82.80 321.22 312.98 341.78 254.45 -6.77%
EPS 7.42 14.69 1.05 0.99 5.90 6.09 7.48 -0.13%
DPS 0.75 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.88 0.80 0.63 2.00 2.29 2.10 2.11 -1.90%
Adjusted Per Share Value based on latest NOSH - 63,864
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 7.39 7.65 3.23 2.49 2.41 2.57 1.91 25.26%
EPS 0.33 0.63 0.04 0.04 0.05 0.05 0.06 32.82%
DPS 0.03 0.06 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0831 0.0346 0.0246 0.0155 0.0177 0.0158 0.0159 31.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.22 1.78 0.41 0.43 0.59 0.46 0.46 -
P/RPS 0.73 1.01 0.50 0.13 0.19 0.13 0.18 26.25%
P/EPS 16.44 12.12 39.05 8.72 10.00 7.55 6.15 17.78%
EY 6.08 8.25 2.56 11.47 10.00 13.24 16.26 -15.10%
DY 0.61 0.84 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.65 2.23 0.65 0.22 0.26 0.22 0.22 19.76%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 29/08/07 24/08/06 30/08/05 25/08/04 26/08/03 28/08/02 -
Price 1.16 1.63 0.38 0.35 0.53 0.53 0.43 -
P/RPS 0.69 0.92 0.46 0.11 0.17 0.16 0.17 26.27%
P/EPS 15.63 11.10 36.19 7.10 8.98 8.70 5.75 18.11%
EY 6.40 9.01 2.76 14.09 11.13 11.49 17.40 -15.34%
DY 0.65 0.92 0.00 0.00 0.00 5.66 0.00 -
P/NAPS 0.62 2.04 0.60 0.18 0.23 0.25 0.20 20.73%

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