[METROD] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.64%
YoY- 64.15%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,819,104 1,382,377 1,358,708 1,337,804 1,313,076 964,587 921,576 57.42%
PBT 29,976 29,869 28,433 27,670 26,204 19,859 16,513 48.86%
Tax -6,912 -7,838 -8,036 -5,878 -3,588 -2,639 -1,782 147.07%
NP 23,064 22,031 20,397 21,792 22,616 17,220 14,730 34.87%
-
NP to SH 23,064 22,031 20,397 21,792 22,616 17,220 14,730 34.87%
-
Tax Rate 23.06% 26.24% 28.26% 21.24% 13.69% 13.29% 10.79% -
Total Cost 1,796,040 1,360,346 1,338,310 1,316,012 1,290,460 947,367 906,845 57.77%
-
Net Worth 174,588 169,108 131,526 132,456 127,713 160,803 112,742 33.88%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,599 - - - 6,000 - -
Div Payout % - 29.96% - - - 34.85% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 174,588 169,108 131,526 132,456 127,713 160,803 112,742 33.88%
NOSH 60,000 59,997 59,992 60,000 60,021 60,003 60,010 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.27% 1.59% 1.50% 1.63% 1.72% 1.79% 1.60% -
ROE 13.21% 13.03% 15.51% 16.45% 17.71% 10.71% 13.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3,031.84 2,304.07 2,264.81 2,229.67 2,187.69 1,607.55 1,535.68 57.44%
EPS 38.44 36.72 34.00 36.32 37.68 28.70 24.55 34.87%
DPS 0.00 11.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.9098 2.8186 2.1924 2.2076 2.1278 2.6799 1.8787 33.90%
Adjusted Per Share Value based on latest NOSH - 59,977
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,516.60 1,152.50 1,132.76 1,115.34 1,094.72 804.18 768.32 57.42%
EPS 19.23 18.37 17.01 18.17 18.86 14.36 12.28 34.88%
DPS 0.00 5.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.4556 1.4099 1.0965 1.1043 1.0648 1.3406 0.9399 33.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.38 2.16 2.30 2.42 2.47 2.38 2.39 -
P/RPS 0.08 0.09 0.10 0.11 0.11 0.15 0.16 -37.03%
P/EPS 6.19 5.88 6.76 6.66 6.56 8.29 9.74 -26.10%
EY 16.15 17.00 14.78 15.01 15.26 12.06 10.27 35.26%
DY 0.00 5.09 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.82 0.77 1.05 1.10 1.16 0.89 1.27 -25.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 -
Price 2.40 2.05 2.15 2.40 2.50 2.38 2.47 -
P/RPS 0.08 0.09 0.09 0.11 0.11 0.15 0.16 -37.03%
P/EPS 6.24 5.58 6.32 6.61 6.63 8.29 10.06 -27.28%
EY 16.02 17.91 15.81 15.13 15.07 12.06 9.94 37.50%
DY 0.00 5.37 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.82 0.73 0.98 1.09 1.17 0.89 1.31 -26.84%

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