[METROD] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.26%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 451,672 504,866 519,790 512,290 488,912 636,839 669,644 -23.10%
PBT 7,760 10,492 10,406 10,608 10,184 10,018 10,218 -16.77%
Tax -764 -463 -936 -534 -428 -532 -1,104 -21.77%
NP 6,996 10,029 9,470 10,074 9,756 9,486 9,114 -16.17%
-
NP to SH 6,996 10,029 9,470 10,074 9,756 9,486 9,114 -16.17%
-
Tax Rate 9.85% 4.41% 8.99% 5.03% 4.20% 5.31% 10.80% -
Total Cost 444,676 494,837 510,320 502,216 479,156 627,353 660,529 -23.20%
-
Net Worth 142,842 139,428 137,884 135,862 137,183 134,885 131,922 5.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,798 - - - 4,002 - -
Div Payout % - 47.85% - - - 42.19% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 142,842 139,428 137,884 135,862 137,183 134,885 131,922 5.45%
NOSH 59,897 59,982 39,994 40,007 39,983 40,025 39,976 30.97%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.55% 1.99% 1.82% 1.97% 2.00% 1.49% 1.36% -
ROE 4.90% 7.19% 6.87% 7.41% 7.11% 7.03% 6.91% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 754.08 841.69 1,299.66 1,280.47 1,222.78 1,591.09 1,675.09 -41.29%
EPS 11.68 16.72 23.68 25.18 24.40 23.70 22.80 -36.00%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.3848 2.3245 3.4476 3.3959 3.431 3.37 3.30 -19.48%
Adjusted Per Share Value based on latest NOSH - 39,969
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 376.39 420.72 433.16 426.91 407.43 530.70 558.04 -23.10%
EPS 5.83 8.36 7.89 8.39 8.13 7.90 7.60 -16.21%
DPS 0.00 4.00 0.00 0.00 0.00 3.34 0.00 -
NAPS 1.1904 1.1619 1.149 1.1322 1.1432 1.124 1.0994 5.44%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.56 1.70 2.85 2.94 3.08 2.69 2.10 -
P/RPS 0.21 0.20 0.22 0.23 0.25 0.17 0.13 37.71%
P/EPS 13.36 10.17 12.04 11.68 12.62 11.35 9.21 28.17%
EY 7.49 9.84 8.31 8.56 7.92 8.81 10.86 -21.95%
DY 0.00 4.71 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.65 0.73 0.83 0.87 0.90 0.80 0.64 1.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 -
Price 1.90 1.56 2.84 2.90 3.28 2.65 2.34 -
P/RPS 0.25 0.19 0.22 0.23 0.27 0.17 0.14 47.24%
P/EPS 16.27 9.33 11.99 11.52 13.44 11.18 10.26 36.02%
EY 6.15 10.72 8.34 8.68 7.44 8.94 9.74 -26.42%
DY 0.00 5.13 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.80 0.67 0.82 0.85 0.96 0.79 0.71 8.28%

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