[PMETAL] QoQ 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,105,428 1,028,011 844,101 664,049 593,649 488,678 452,523 81.28%
PBT 451,263 84,438 57,695 28,985 16,928 12,749 10,428 1129.76%
Tax -16,237 -8,910 -8,708 -6,374 -638 391 690 -
NP 435,026 75,528 48,987 22,611 16,290 13,140 11,118 1049.98%
-
NP to SH 427,609 69,570 44,422 20,630 13,894 10,987 10,532 1078.63%
-
Tax Rate 3.60% 10.55% 15.09% 21.99% 3.77% -3.07% -6.62% -
Total Cost 670,402 952,483 795,114 641,438 577,359 475,538 441,405 32.09%
-
Net Worth 638,849 285,060 260,043 217,882 204,509 200,399 238,813 92.58%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,151 10,151 4,806 4,806 2,488 2,488 2,488 155.11%
Div Payout % 2.37% 14.59% 10.82% 23.30% 17.91% 22.65% 23.63% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 638,849 285,060 260,043 217,882 204,509 200,399 238,813 92.58%
NOSH 358,904 356,325 351,410 320,415 319,545 318,095 379,069 -3.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.35% 7.35% 5.80% 3.41% 2.74% 2.69% 2.46% -
ROE 66.93% 24.41% 17.08% 9.47% 6.79% 5.48% 4.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 308.00 288.50 240.20 207.25 185.78 153.63 119.38 88.00%
EPS 119.14 19.52 12.64 6.44 4.35 3.45 2.78 1121.84%
DPS 2.83 2.85 1.37 1.50 0.78 0.78 0.66 163.70%
NAPS 1.78 0.80 0.74 0.68 0.64 0.63 0.63 99.73%
Adjusted Per Share Value based on latest NOSH - 320,415
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.42 12.48 10.24 8.06 7.20 5.93 5.49 81.36%
EPS 5.19 0.84 0.54 0.25 0.17 0.13 0.13 1065.49%
DPS 0.12 0.12 0.06 0.06 0.03 0.03 0.03 151.77%
NAPS 0.0775 0.0346 0.0316 0.0264 0.0248 0.0243 0.029 92.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.56 1.78 1.04 0.58 0.41 0.41 0.42 -
P/RPS 0.51 0.62 0.43 0.28 0.22 0.27 0.35 28.49%
P/EPS 1.31 9.12 8.23 9.01 9.43 11.87 15.12 -80.39%
EY 76.37 10.97 12.15 11.10 10.61 8.42 6.62 409.79%
DY 1.81 1.60 1.32 2.59 1.90 1.91 1.56 10.40%
P/NAPS 0.88 2.23 1.41 0.85 0.64 0.65 0.67 19.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 29/05/07 27/02/07 22/11/06 24/08/06 13/06/06 -
Price 1.65 1.63 1.66 0.93 0.50 0.38 0.40 -
P/RPS 0.54 0.56 0.69 0.45 0.27 0.25 0.34 36.08%
P/EPS 1.38 8.35 13.13 14.44 11.50 11.00 14.40 -79.02%
EY 72.21 11.98 7.62 6.92 8.70 9.09 6.95 375.47%
DY 1.71 1.75 0.82 1.61 1.56 2.06 1.64 2.82%
P/NAPS 0.93 2.04 2.24 1.37 0.78 0.60 0.63 29.61%

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