[PMETAL] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.72%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 452,523 428,154 386,902 381,173 364,115 353,109 402,096 8.20%
PBT 10,428 11,112 11,268 11,397 11,789 12,128 20,955 -37.22%
Tax 690 419 -742 -927 -1,047 -1,520 -8,624 -
NP 11,118 11,531 10,526 10,470 10,742 10,608 12,331 -6.67%
-
NP to SH 10,532 11,206 10,538 10,450 10,742 10,608 12,331 -9.98%
-
Tax Rate -6.62% -3.77% 6.59% 8.13% 8.88% 12.53% 41.15% -
Total Cost 441,405 416,623 376,376 370,703 353,373 342,501 389,765 8.65%
-
Net Worth 238,813 154,276 0 127,728 127,697 127,710 127,549 51.96%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,488 2,488 1,915 1,915 3,185 3,185 1,269 56.71%
Div Payout % 23.63% 22.21% 18.18% 18.33% 29.65% 30.03% 10.30% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 238,813 154,276 0 127,728 127,697 127,710 127,549 51.96%
NOSH 379,069 248,833 192,540 63,864 63,940 63,855 63,774 228.48%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.46% 2.69% 2.72% 2.75% 2.95% 3.00% 3.07% -
ROE 4.41% 7.26% 0.00% 8.18% 8.41% 8.31% 9.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 119.38 172.06 200.95 596.85 570.28 552.98 630.49 -67.05%
EPS 2.78 4.50 5.47 16.36 16.82 16.61 19.34 -72.59%
DPS 0.66 1.00 0.99 3.00 5.00 5.00 2.00 -52.27%
NAPS 0.63 0.62 0.00 2.00 2.00 2.00 2.00 -53.73%
Adjusted Per Share Value based on latest NOSH - 63,864
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.49 5.20 4.70 4.63 4.42 4.29 4.88 8.17%
EPS 0.13 0.14 0.13 0.13 0.13 0.13 0.15 -9.10%
DPS 0.03 0.03 0.02 0.02 0.04 0.04 0.02 31.06%
NAPS 0.029 0.0187 0.00 0.0155 0.0155 0.0155 0.0155 51.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.42 0.28 0.30 0.43 0.51 0.54 0.52 -
P/RPS 0.35 0.16 0.15 0.07 0.09 0.10 0.08 167.73%
P/EPS 15.12 6.22 5.48 2.63 3.03 3.25 2.69 216.46%
EY 6.62 16.08 18.24 38.05 32.99 30.76 37.18 -68.38%
DY 1.56 3.57 3.32 6.98 9.80 9.26 3.85 -45.27%
P/NAPS 0.67 0.45 0.00 0.22 0.26 0.27 0.26 88.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 23/11/04 -
Price 0.40 0.37 0.28 0.35 0.46 0.53 0.49 -
P/RPS 0.34 0.22 0.14 0.06 0.08 0.10 0.08 162.60%
P/EPS 14.40 8.22 5.12 2.14 2.73 3.19 2.53 219.12%
EY 6.95 12.17 19.55 46.75 36.57 31.34 39.46 -68.61%
DY 1.64 2.70 3.55 8.57 10.87 9.43 4.08 -45.56%
P/NAPS 0.63 0.60 0.00 0.18 0.23 0.27 0.25 85.28%

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