[PMETAL] QoQ 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 488,678 452,523 428,154 386,902 381,173 364,115 353,109 24.26%
PBT 12,749 10,428 11,112 11,268 11,397 11,789 12,128 3.39%
Tax 391 690 419 -742 -927 -1,047 -1,520 -
NP 13,140 11,118 11,531 10,526 10,470 10,742 10,608 15.38%
-
NP to SH 10,987 10,532 11,206 10,538 10,450 10,742 10,608 2.37%
-
Tax Rate -3.07% -6.62% -3.77% 6.59% 8.13% 8.88% 12.53% -
Total Cost 475,538 441,405 416,623 376,376 370,703 353,373 342,501 24.53%
-
Net Worth 200,399 238,813 154,276 0 127,728 127,697 127,710 35.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,488 2,488 2,488 1,915 1,915 3,185 3,185 -15.21%
Div Payout % 22.65% 23.63% 22.21% 18.18% 18.33% 29.65% 30.03% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 200,399 238,813 154,276 0 127,728 127,697 127,710 35.14%
NOSH 318,095 379,069 248,833 192,540 63,864 63,940 63,855 192.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.69% 2.46% 2.69% 2.72% 2.75% 2.95% 3.00% -
ROE 5.48% 4.41% 7.26% 0.00% 8.18% 8.41% 8.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 153.63 119.38 172.06 200.95 596.85 570.28 552.98 -57.52%
EPS 3.45 2.78 4.50 5.47 16.36 16.82 16.61 -65.02%
DPS 0.78 0.66 1.00 0.99 3.00 5.00 5.00 -71.11%
NAPS 0.63 0.63 0.62 0.00 2.00 2.00 2.00 -53.80%
Adjusted Per Share Value based on latest NOSH - 192,540
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.93 5.49 5.20 4.70 4.63 4.42 4.29 24.16%
EPS 0.13 0.13 0.14 0.13 0.13 0.13 0.13 0.00%
DPS 0.03 0.03 0.03 0.02 0.02 0.04 0.04 -17.49%
NAPS 0.0243 0.029 0.0187 0.00 0.0155 0.0155 0.0155 35.06%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.41 0.42 0.28 0.30 0.43 0.51 0.54 -
P/RPS 0.27 0.35 0.16 0.15 0.07 0.09 0.10 94.25%
P/EPS 11.87 15.12 6.22 5.48 2.63 3.03 3.25 137.72%
EY 8.42 6.62 16.08 18.24 38.05 32.99 30.76 -57.94%
DY 1.91 1.56 3.57 3.32 6.98 9.80 9.26 -65.19%
P/NAPS 0.65 0.67 0.45 0.00 0.22 0.26 0.27 79.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 25/05/05 24/02/05 -
Price 0.38 0.40 0.37 0.28 0.35 0.46 0.53 -
P/RPS 0.25 0.34 0.22 0.14 0.06 0.08 0.10 84.51%
P/EPS 11.00 14.40 8.22 5.12 2.14 2.73 3.19 128.76%
EY 9.09 6.95 12.17 19.55 46.75 36.57 31.34 -56.28%
DY 2.06 1.64 2.70 3.55 8.57 10.87 9.43 -63.82%
P/NAPS 0.60 0.63 0.60 0.00 0.18 0.23 0.27 70.54%

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