[PMETAL] YoY TTM 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- 0.84%
YoY- -14.54%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,232,021 1,105,428 593,649 386,902 402,096 438,520 347,815 23.44%
PBT 51,434 451,263 16,928 11,268 20,955 17,976 21,578 15.56%
Tax 1,662 -16,237 -638 -742 -8,624 -10,721 -10,994 -
NP 53,096 435,026 16,290 10,526 12,331 7,255 10,584 30.80%
-
NP to SH 52,373 427,609 13,894 10,538 12,331 7,255 10,584 30.50%
-
Tax Rate -3.23% 3.60% 3.77% 6.59% 41.15% 59.64% 50.95% -
Total Cost 1,178,925 670,402 577,359 376,376 389,765 431,265 337,231 23.17%
-
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 10,028 10,151 2,488 1,915 1,269 929 931 48.55%
Div Payout % 19.15% 2.37% 17.91% 18.18% 10.30% 12.82% 8.80% -
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 4.31% 39.35% 2.74% 2.72% 3.07% 1.65% 3.04% -
ROE 7.30% 66.93% 6.79% 0.00% 9.67% 5.44% 7.98% -
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 338.29 308.00 185.78 200.95 630.49 700.85 561.23 -8.08%
EPS 14.38 119.14 4.35 5.47 19.34 11.60 17.08 -2.82%
DPS 2.75 2.83 0.78 0.99 2.00 1.50 1.50 10.61%
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 14.95 13.42 7.20 4.70 4.88 5.32 4.22 23.44%
EPS 0.64 5.19 0.17 0.13 0.15 0.09 0.13 30.39%
DPS 0.12 0.12 0.03 0.02 0.02 0.01 0.01 51.25%
NAPS 0.0871 0.0775 0.0248 0.00 0.0155 0.0162 0.0161 32.46%
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 0.30 0.51 0.22 0.15 0.08 0.07 0.07 27.42%
P/EPS 6.95 1.31 9.43 5.48 2.69 4.40 2.28 20.39%
EY 14.38 76.37 10.61 18.24 37.18 22.74 43.79 -16.92%
DY 2.75 1.81 1.90 3.32 3.85 2.94 3.85 -5.44%
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 0.19 0.54 0.27 0.14 0.08 0.14 0.07 18.08%
P/EPS 4.52 1.38 11.50 5.12 2.53 8.54 2.23 12.48%
EY 22.12 72.21 8.70 19.55 39.46 11.71 44.94 -11.13%
DY 4.23 1.71 1.56 3.55 4.08 1.52 3.95 1.14%
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