[PMETAL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 56.61%
YoY- 533.2%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,485,451 1,050,884 1,267,987 1,028,011 488,678 381,173 412,049 23.81%
PBT 95,110 7,673 414,693 84,438 12,749 11,397 21,405 28.20%
Tax -15,943 -26,850 -3,308 -8,910 391 -927 -10,099 7.90%
NP 79,167 -19,177 411,385 75,528 13,140 10,470 11,306 38.29%
-
NP to SH 69,376 -11,845 408,996 69,570 10,987 10,450 11,306 35.28%
-
Tax Rate 16.76% 349.93% 0.80% 10.55% -3.07% 8.13% 47.18% -
Total Cost 1,406,284 1,070,061 856,602 952,483 475,538 370,703 400,743 23.26%
-
Net Worth 742,813 722,647 685,453 285,060 200,399 127,728 145,375 31.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,330 6,380 10,028 10,151 2,488 1,915 1,269 33.93%
Div Payout % 10.57% 0.00% 2.45% 14.59% 22.65% 18.33% 11.23% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 742,813 722,647 685,453 285,060 200,399 127,728 145,375 31.22%
NOSH 367,729 364,973 364,602 356,325 318,095 63,864 63,482 33.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.33% -1.82% 32.44% 7.35% 2.69% 2.75% 2.74% -
ROE 9.34% -1.64% 59.67% 24.41% 5.48% 8.18% 7.78% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 403.95 287.93 347.77 288.50 153.63 596.85 649.07 -7.59%
EPS 18.87 -3.25 112.18 19.52 3.45 16.36 17.81 0.96%
DPS 2.00 1.75 2.75 2.85 0.78 3.00 2.00 0.00%
NAPS 2.02 1.98 1.88 0.80 0.63 2.00 2.29 -2.06%
Adjusted Per Share Value based on latest NOSH - 356,325
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 18.03 12.75 15.39 12.48 5.93 4.63 5.00 23.82%
EPS 0.84 -0.14 4.96 0.84 0.13 0.13 0.14 34.78%
DPS 0.09 0.08 0.12 0.12 0.03 0.02 0.02 28.47%
NAPS 0.0902 0.0877 0.0832 0.0346 0.0243 0.0155 0.0176 31.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.33 1.08 1.22 1.78 0.41 0.43 0.59 -
P/RPS 0.33 0.38 0.35 0.62 0.27 0.07 0.09 24.16%
P/EPS 7.05 -33.28 1.09 9.12 11.87 2.63 3.31 13.42%
EY 14.18 -3.01 91.95 10.97 8.42 38.05 30.19 -11.82%
DY 1.50 1.62 2.25 1.60 1.91 6.98 3.39 -12.70%
P/NAPS 0.66 0.55 0.65 2.23 0.65 0.22 0.26 16.78%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 30/08/05 25/08/04 -
Price 1.39 1.20 1.16 1.63 0.38 0.35 0.53 -
P/RPS 0.34 0.42 0.33 0.56 0.25 0.06 0.08 27.25%
P/EPS 7.37 -36.97 1.03 8.35 11.00 2.14 2.98 16.28%
EY 13.57 -2.70 96.70 11.98 9.09 46.75 33.60 -14.01%
DY 1.44 1.46 2.37 1.75 2.06 8.57 3.77 -14.81%
P/NAPS 0.69 0.61 0.62 2.04 0.60 0.18 0.23 20.08%

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