[PMETAL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -94.77%
YoY- 54.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 386,926 334,780 255,881 367,932 183,983 113,583 72,331 32.22%
PBT 21,797 22,297 -7,101 9,618 16,323 4,266 4,422 30.43%
Tax 2,149 -3,680 -18,643 9,472 -4,065 1,671 510 27.07%
NP 23,946 18,617 -25,744 19,090 12,258 5,937 4,932 30.11%
-
NP to SH 21,649 12,603 -23,098 19,000 12,336 5,600 4,932 27.94%
-
Tax Rate -9.86% 16.50% - -98.48% 24.90% -39.17% -11.53% -
Total Cost 362,980 316,163 281,625 348,842 171,725 107,646 67,399 32.37%
-
Net Worth 429,956 741,567 699,497 660,076 217,882 154,276 127,710 22.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,299 3,653 3,643 7,293 4,806 2,488 1,915 14.42%
Div Payout % 19.86% 28.99% 0.00% 38.39% 38.96% 44.43% 38.84% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 429,956 741,567 699,497 660,076 217,882 154,276 127,710 22.41%
NOSH 429,956 365,304 364,321 364,683 320,415 248,833 63,855 37.39%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.19% 5.56% -10.06% 5.19% 6.66% 5.23% 6.82% -
ROE 5.04% 1.70% -3.30% 2.88% 5.66% 3.63% 3.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 89.99 91.64 70.23 100.89 57.42 45.65 113.27 -3.76%
EPS 5.25 3.45 -6.34 5.21 3.85 1.75 2.19 15.67%
DPS 1.00 1.00 1.00 2.00 1.50 1.00 3.00 -16.72%
NAPS 1.00 2.03 1.92 1.81 0.68 0.62 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 364,683
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.69 4.06 3.10 4.46 2.23 1.38 0.88 32.14%
EPS 0.26 0.15 -0.28 0.23 0.15 0.07 0.06 27.66%
DPS 0.05 0.04 0.04 0.09 0.06 0.03 0.02 16.49%
NAPS 0.0522 0.09 0.0849 0.0801 0.0264 0.0187 0.0155 22.41%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.62 1.20 0.64 1.59 0.58 0.28 0.54 -
P/RPS 2.91 1.31 0.91 1.58 1.01 0.61 0.48 35.01%
P/EPS 52.03 34.78 -10.09 30.52 15.06 12.44 6.99 39.71%
EY 1.92 2.87 -9.91 3.28 6.64 8.04 14.30 -28.43%
DY 0.38 0.83 1.56 1.26 2.59 3.57 5.56 -36.04%
P/NAPS 2.62 0.59 0.33 0.88 0.85 0.45 0.27 46.02%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 24/02/05 -
Price 2.15 1.20 0.64 1.32 0.93 0.37 0.53 -
P/RPS 2.39 1.31 0.91 1.31 1.62 0.81 0.47 31.11%
P/EPS 42.70 34.78 -10.09 25.34 24.16 16.44 6.86 35.60%
EY 2.34 2.87 -9.91 3.95 4.14 6.08 14.57 -26.26%
DY 0.47 0.83 1.56 1.52 1.61 2.70 5.66 -33.93%
P/NAPS 2.15 0.59 0.33 0.73 1.37 0.60 0.27 41.28%

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