[METROD] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.7%
YoY- 11.87%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,797,424 1,999,788 1,949,565 1,831,174 1,819,104 1,382,377 1,358,708 20.52%
PBT 33,284 40,989 35,828 32,032 29,976 29,869 28,433 11.08%
Tax -8,104 -9,966 -8,805 -7,654 -6,912 -7,838 -8,036 0.56%
NP 25,180 31,023 27,022 24,378 23,064 22,031 20,397 15.09%
-
NP to SH 25,180 31,023 27,022 24,378 23,064 22,031 20,397 15.09%
-
Tax Rate 24.35% 24.31% 24.58% 23.89% 23.06% 26.24% 28.26% -
Total Cost 1,772,244 1,968,765 1,922,542 1,806,796 1,796,040 1,360,346 1,338,310 20.61%
-
Net Worth 199,855 194,117 184,922 182,942 174,588 169,108 131,526 32.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,199 - - - 6,599 - -
Div Payout % - 23.21% - - - 29.96% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 199,855 194,117 184,922 182,942 174,588 169,108 131,526 32.20%
NOSH 60,009 59,994 59,997 59,985 60,000 59,997 59,992 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.40% 1.55% 1.39% 1.33% 1.27% 1.59% 1.50% -
ROE 12.60% 15.98% 14.61% 13.33% 13.21% 13.03% 15.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2,995.23 3,333.30 3,249.44 3,052.71 3,031.84 2,304.07 2,264.81 20.50%
EPS 41.96 51.71 45.04 40.64 38.44 36.72 34.00 15.06%
DPS 0.00 12.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 3.3304 3.2356 3.0822 3.0498 2.9098 2.8186 2.1924 32.17%
Adjusted Per Share Value based on latest NOSH - 59,971
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,498.52 1,667.24 1,625.37 1,526.66 1,516.60 1,152.50 1,132.76 20.52%
EPS 20.99 25.86 22.53 20.32 19.23 18.37 17.01 15.06%
DPS 0.00 6.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.6662 1.6184 1.5417 1.5252 1.4556 1.4099 1.0965 32.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.92 2.79 2.39 2.36 2.38 2.16 2.30 -
P/RPS 0.10 0.08 0.07 0.08 0.08 0.09 0.10 0.00%
P/EPS 6.96 5.40 5.31 5.81 6.19 5.88 6.76 1.96%
EY 14.37 18.53 18.85 17.22 16.15 17.00 14.78 -1.85%
DY 0.00 4.30 0.00 0.00 0.00 5.09 0.00 -
P/NAPS 0.88 0.86 0.78 0.77 0.82 0.77 1.05 -11.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 -
Price 2.98 2.80 2.55 2.25 2.40 2.05 2.15 -
P/RPS 0.10 0.08 0.08 0.07 0.08 0.09 0.09 7.28%
P/EPS 7.10 5.41 5.66 5.54 6.24 5.58 6.32 8.07%
EY 14.08 18.47 17.66 18.06 16.02 17.91 15.81 -7.44%
DY 0.00 4.29 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 0.89 0.87 0.83 0.74 0.82 0.73 0.98 -6.22%

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