[PMETAL] YoY Cumulative 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- 693.86%
YoY- 4907.15%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,311,913 845,626 864,090 958,941 480,066 314,571 302,806 27.66%
PBT 81,518 16,003 41,817 434,959 12,662 6,846 7,706 48.13%
Tax -15,854 -6,400 -7,810 -12,171 -2,309 -1,252 -2,030 40.83%
NP 65,664 9,603 34,007 422,788 10,353 5,594 5,676 50.36%
-
NP to SH 61,844 14,075 33,373 415,293 8,294 5,169 5,676 48.86%
-
Tax Rate 19.45% 39.99% 18.68% 2.80% 18.24% 18.29% 26.34% -
Total Cost 1,246,249 836,023 830,083 536,153 469,713 308,977 297,130 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 4,282 2,734 - - - - 3,830 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 7.89% 1.95% 4.65% 65.01% 4.05% 0.00% 3.85% -
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 306.32 231.91 237.17 267.18 149.91 164.06 474.27 -7.02%
EPS 14.44 3.86 9.16 115.71 2.59 1.62 8.89 8.41%
DPS 1.00 0.75 0.00 0.00 0.00 0.00 6.00 -25.80%
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 15.91 10.26 10.48 11.63 5.82 3.82 3.67 27.67%
EPS 0.75 0.17 0.40 5.04 0.10 0.06 0.07 48.45%
DPS 0.05 0.03 0.00 0.00 0.00 0.00 0.05 0.00%
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 0.49 0.55 0.42 0.58 0.27 0.18 0.11 28.25%
P/EPS 10.39 33.16 10.92 1.35 15.83 11.13 5.85 10.04%
EY 9.63 3.02 9.16 74.17 6.32 8.99 17.10 -9.12%
DY 0.67 0.59 0.00 0.00 0.00 0.00 11.54 -37.75%
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 0.70 0.53 0.27 0.62 0.33 0.17 0.10 38.28%
P/EPS 14.75 31.87 7.10 1.43 19.31 10.39 5.51 17.82%
EY 6.78 3.14 14.09 70.13 5.18 9.63 18.14 -15.12%
DY 0.47 0.61 0.00 0.00 0.00 0.00 12.24 -41.90%
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