[MTRONIC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.19%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 108,446 101,600 101,520 84,474 74,678 84,892 84,028 18.52%
PBT 11,704 10,996 10,012 12,781 10,424 12,688 12,396 -3.75%
Tax -3,589 -3,570 -3,532 -3,557 -2,889 -3,858 -4,036 -7.52%
NP 8,114 7,426 6,480 9,224 7,534 8,830 8,360 -1.96%
-
NP to SH 8,182 7,486 6,480 9,249 7,569 8,830 8,360 -1.42%
-
Tax Rate 30.66% 32.47% 35.28% 27.83% 27.71% 30.41% 32.56% -
Total Cost 100,332 94,174 95,040 75,250 67,144 76,062 75,668 20.67%
-
Net Worth 58,619 55,999 0 53,034 49,389 48,678 46,883 16.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,249 832 - - -
Div Payout % - - - 13.51% 11.00% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 58,619 55,999 0 53,034 49,389 48,678 46,883 16.04%
NOSH 284,148 283,541 283,913 283,909 283,849 283,012 282,432 0.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.48% 7.31% 6.38% 10.92% 10.09% 10.40% 9.95% -
ROE 13.96% 13.37% 0.00% 17.44% 15.33% 18.14% 17.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.17 35.83 35.76 29.75 26.31 30.00 29.75 18.05%
EPS 2.88 2.64 2.28 3.26 2.67 3.12 2.96 -1.80%
DPS 0.00 0.00 0.00 0.44 0.29 0.00 0.00 -
NAPS 0.2063 0.1975 0.00 0.1868 0.174 0.172 0.166 15.57%
Adjusted Per Share Value based on latest NOSH - 284,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.62 6.20 6.20 5.16 4.56 5.18 5.13 18.51%
EPS 0.50 0.46 0.40 0.56 0.46 0.54 0.51 -1.31%
DPS 0.00 0.00 0.00 0.08 0.05 0.00 0.00 -
NAPS 0.0358 0.0342 0.00 0.0324 0.0301 0.0297 0.0286 16.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.32 0.26 0.31 0.29 0.34 0.40 0.46 -
P/RPS 0.84 0.73 0.87 0.97 1.29 1.33 1.55 -33.50%
P/EPS 11.11 9.85 13.58 8.90 12.75 12.82 15.54 -20.02%
EY 9.00 10.15 7.36 11.23 7.84 7.80 6.43 25.10%
DY 0.00 0.00 0.00 1.52 0.86 0.00 0.00 -
P/NAPS 1.55 1.32 0.00 1.55 1.95 2.33 2.77 -32.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 28/02/06 01/12/05 30/08/05 30/05/05 -
Price 0.41 0.34 0.25 0.29 0.29 0.36 0.41 -
P/RPS 1.07 0.95 0.70 0.97 1.10 1.20 1.38 -15.58%
P/EPS 14.24 12.88 10.95 8.90 10.88 11.54 13.85 1.86%
EY 7.02 7.77 9.13 11.23 9.20 8.67 7.22 -1.85%
DY 0.00 0.00 0.00 1.52 1.01 0.00 0.00 -
P/NAPS 1.99 1.72 0.00 1.55 1.67 2.09 2.47 -13.40%

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