[PMETAL] YoY Cumulative 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- 145.89%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 845,626 864,090 958,941 480,066 314,571 302,806 325,191 17.24%
PBT 16,003 41,817 434,959 12,662 6,846 7,706 11,203 6.11%
Tax -6,400 -7,810 -12,171 -2,309 -1,252 -2,030 -6,527 -0.32%
NP 9,603 34,007 422,788 10,353 5,594 5,676 4,676 12.73%
-
NP to SH 14,075 33,373 415,293 8,294 5,169 5,676 4,676 20.14%
-
Tax Rate 39.99% 18.68% 2.80% 18.24% 18.29% 26.34% 58.26% -
Total Cost 836,023 830,083 536,153 469,713 308,977 297,130 320,515 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 2,734 - - - - 3,830 1,877 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 1.95% 4.65% 65.01% 4.05% 0.00% 3.85% 3.51% -
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 231.91 237.17 267.18 149.91 164.06 474.27 519.50 -12.56%
EPS 3.86 9.16 115.71 2.59 1.62 8.89 7.39 -10.25%
DPS 0.75 0.00 0.00 0.00 0.00 6.00 3.00 -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 10.26 10.49 11.64 5.83 3.82 3.68 3.95 17.22%
EPS 0.17 0.41 5.04 0.10 0.06 0.07 0.06 18.93%
DPS 0.03 0.00 0.00 0.00 0.00 0.05 0.02 6.98%
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 0.55 0.42 0.58 0.27 0.18 0.11 0.10 32.82%
P/EPS 33.16 10.92 1.35 15.83 11.13 5.85 6.83 30.09%
EY 3.02 9.16 74.17 6.32 8.99 17.10 14.65 -23.12%
DY 0.59 0.00 0.00 0.00 0.00 11.54 5.88 -31.80%
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 0.53 0.27 0.62 0.33 0.17 0.10 0.19 18.62%
P/EPS 31.87 7.10 1.43 19.31 10.39 5.51 13.25 15.73%
EY 3.14 14.09 70.13 5.18 9.63 18.14 7.55 -13.59%
DY 0.61 0.00 0.00 0.00 0.00 12.24 3.03 -23.42%
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