[PMETAL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.48%
YoY- 84.1%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,180,406 1,119,970 1,289,377 664,049 428,154 353,109 446,509 17.57%
PBT 38,300 34,715 444,558 28,985 11,112 12,128 24,452 7.75%
Tax -10,080 -26,453 -2,700 -6,374 419 -1,520 -13,121 -4.29%
NP 28,220 8,262 441,858 22,611 11,531 10,608 11,331 16.40%
-
NP to SH 26,678 10,275 434,273 20,630 11,206 10,608 11,331 15.32%
-
Tax Rate 26.32% 76.20% 0.61% 21.99% -3.77% 12.53% 53.66% -
Total Cost 1,152,186 1,111,708 847,519 641,438 416,623 342,501 435,178 17.60%
-
Net Worth 741,567 699,497 660,076 217,882 154,276 127,710 143,737 31.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,390 6,377 12,638 4,806 2,488 3,185 - -
Div Payout % 23.95% 62.07% 2.91% 23.30% 22.21% 30.03% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 741,567 699,497 660,076 217,882 154,276 127,710 143,737 31.41%
NOSH 365,304 364,321 364,683 320,415 248,833 63,855 63,320 33.88%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.39% 0.74% 34.27% 3.41% 2.69% 3.00% 2.54% -
ROE 3.60% 1.47% 65.79% 9.47% 7.26% 8.31% 7.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 323.13 307.41 353.56 207.25 172.06 552.98 705.16 -12.18%
EPS 7.30 2.82 119.08 6.44 4.50 16.61 17.89 -13.86%
DPS 1.75 1.75 3.47 1.50 1.00 5.00 0.00 -
NAPS 2.03 1.92 1.81 0.68 0.62 2.00 2.27 -1.84%
Adjusted Per Share Value based on latest NOSH - 320,415
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.33 13.59 15.65 8.06 5.20 4.29 5.42 17.57%
EPS 0.32 0.12 5.27 0.25 0.14 0.13 0.14 14.75%
DPS 0.08 0.08 0.15 0.06 0.03 0.04 0.00 -
NAPS 0.09 0.0849 0.0801 0.0264 0.0187 0.0155 0.0174 31.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.20 0.64 1.59 0.58 0.28 0.54 0.62 -
P/RPS 0.37 0.21 0.45 0.28 0.16 0.10 0.09 26.54%
P/EPS 16.43 22.69 1.34 9.01 6.22 3.25 3.46 29.61%
EY 6.09 4.41 74.89 11.10 16.08 30.76 28.86 -22.82%
DY 1.46 2.73 2.18 2.59 3.57 9.26 0.00 -
P/NAPS 0.59 0.33 0.88 0.85 0.45 0.27 0.27 13.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 24/02/05 26/02/04 -
Price 1.20 0.64 1.32 0.93 0.37 0.53 0.70 -
P/RPS 0.37 0.21 0.37 0.45 0.22 0.10 0.10 24.34%
P/EPS 16.43 22.69 1.11 14.44 8.22 3.19 3.91 27.00%
EY 6.09 4.41 90.21 6.92 12.17 31.34 25.56 -21.24%
DY 1.46 2.73 2.63 1.61 2.70 9.43 0.00 -
P/NAPS 0.59 0.33 0.73 1.37 0.60 0.27 0.31 11.31%

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