[PMETAL] YoY TTM 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- 1.56%
YoY- 2005.06%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,698,839 1,180,406 1,119,970 1,289,377 664,049 428,154 353,109 29.91%
PBT 103,315 38,300 34,715 444,558 28,985 11,112 12,128 42.88%
Tax -13,705 -10,080 -26,453 -2,700 -6,374 419 -1,520 44.24%
NP 89,610 28,220 8,262 441,858 22,611 11,531 10,608 42.68%
-
NP to SH 83,493 26,678 10,275 434,273 20,630 11,206 10,608 41.01%
-
Tax Rate 13.27% 26.32% 76.20% 0.61% 21.99% -3.77% 12.53% -
Total Cost 1,609,229 1,152,186 1,111,708 847,519 641,438 416,623 342,501 29.40%
-
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 7,976 6,390 6,377 12,638 4,806 2,488 3,185 16.52%
Div Payout % 9.55% 23.95% 62.07% 2.91% 23.30% 22.21% 30.03% -
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 5.27% 2.39% 0.74% 34.27% 3.41% 2.69% 3.00% -
ROE 19.42% 3.60% 1.47% 65.79% 9.47% 7.26% 8.31% -
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 395.12 323.13 307.41 353.56 207.25 172.06 552.98 -5.44%
EPS 19.42 7.30 2.82 119.08 6.44 4.50 16.61 2.63%
DPS 1.86 1.75 1.75 3.47 1.50 1.00 5.00 -15.18%
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 20.62 14.33 13.59 15.65 8.06 5.20 4.29 29.89%
EPS 1.01 0.32 0.12 5.27 0.25 0.14 0.13 40.71%
DPS 0.10 0.08 0.08 0.15 0.06 0.03 0.04 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 0.66 0.37 0.21 0.45 0.28 0.16 0.10 36.93%
P/EPS 13.49 16.43 22.69 1.34 9.01 6.22 3.25 26.75%
EY 7.41 6.09 4.41 74.89 11.10 16.08 30.76 -21.11%
DY 0.71 1.46 2.73 2.18 2.59 3.57 9.26 -34.80%
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 0.54 0.37 0.21 0.37 0.45 0.22 0.10 32.43%
P/EPS 11.07 16.43 22.69 1.11 14.44 8.22 3.19 23.03%
EY 9.03 6.09 4.41 90.21 6.92 12.17 31.34 -18.72%
DY 0.86 1.46 2.73 2.63 1.61 2.70 9.43 -32.89%
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