[PMETAL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 30.02%
YoY- 4.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 255,529 291,495 214,078 109,107 103,378 113,331 84,643 20.19%
PBT 10,033 373,292 6,467 2,288 2,417 2,867 6,057 8.76%
Tax -3,692 -8,662 -1,335 -306 -491 -1,966 -3,262 2.08%
NP 6,341 364,630 5,132 1,982 1,926 901 2,795 14.61%
-
NP to SH 6,337 362,960 4,921 2,014 1,926 901 2,795 14.60%
-
Tax Rate 36.80% 2.32% 20.64% 13.37% 20.31% 68.57% 53.86% -
Total Cost 249,188 -73,135 208,946 107,125 101,452 112,430 81,848 20.36%
-
Net Worth 717,464 638,849 204,509 0 127,549 133,272 132,623 32.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 717,464 638,849 204,509 0 127,549 133,272 132,623 32.46%
NOSH 364,195 358,904 319,545 192,540 63,774 62,569 61,973 34.29%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.48% 125.09% 2.40% 1.82% 1.86% 0.80% 3.30% -
ROE 0.88% 56.81% 2.41% 0.00% 1.51% 0.68% 2.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 70.16 81.22 66.99 56.67 162.10 181.13 136.58 -10.49%
EPS 1.74 101.13 1.54 0.63 1.01 1.42 4.51 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.78 0.64 0.00 2.00 2.13 2.14 -1.36%
Adjusted Per Share Value based on latest NOSH - 192,540
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.10 3.54 2.60 1.32 1.25 1.37 1.03 20.13%
EPS 0.08 4.40 0.06 0.02 0.02 0.01 0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.0775 0.0248 0.00 0.0155 0.0162 0.0161 32.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.00 1.56 0.41 0.30 0.52 0.51 0.39 -
P/RPS 1.43 1.92 0.61 0.53 0.32 0.28 0.29 30.43%
P/EPS 57.47 1.54 26.62 28.68 17.22 35.42 8.65 37.07%
EY 1.74 64.83 3.76 3.49 5.81 2.82 11.56 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.88 0.64 0.00 0.26 0.24 0.18 18.93%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 22/11/06 17/11/05 23/11/04 05/11/03 03/12/02 -
Price 0.65 1.65 0.50 0.28 0.49 0.99 0.38 -
P/RPS 0.93 2.03 0.75 0.49 0.30 0.55 0.28 22.12%
P/EPS 37.36 1.63 32.47 26.77 16.23 68.75 8.43 28.13%
EY 2.68 61.29 3.08 3.74 6.16 1.45 11.87 -21.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.93 0.78 0.00 0.25 0.46 0.18 10.61%

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