[METROD] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.64%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 817,202 696,936 534,106 512,693 493,856 451,672 504,866 37.89%
PBT 13,688 9,708 8,588 8,018 7,946 7,760 10,492 19.41%
Tax -412 -604 27 113 764 -764 -463 -7.49%
NP 13,276 9,104 8,615 8,132 8,710 6,996 10,029 20.58%
-
NP to SH 13,276 9,104 8,615 8,132 8,710 6,996 10,029 20.58%
-
Tax Rate 3.01% 6.22% -0.31% -1.41% -9.61% 9.85% 4.41% -
Total Cost 803,926 687,832 525,491 504,561 485,146 444,676 494,837 38.23%
-
Net Worth 109,653 146,006 143,485 142,567 145,658 142,842 139,428 -14.81%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,799 - - - 4,798 -
Div Payout % - - 55.71% - - - 47.85% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 109,653 146,006 143,485 142,567 145,658 142,842 139,428 -14.81%
NOSH 60,018 60,052 59,993 59,970 59,986 59,897 59,982 0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.62% 1.31% 1.61% 1.59% 1.76% 1.55% 1.99% -
ROE 12.11% 6.24% 6.00% 5.70% 5.98% 4.90% 7.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,361.59 1,160.54 890.28 854.91 823.28 754.08 841.69 37.84%
EPS 22.12 15.16 14.36 13.56 14.52 11.68 16.72 20.53%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.827 2.4313 2.3917 2.3773 2.4282 2.3848 2.3245 -14.84%
Adjusted Per Share Value based on latest NOSH - 59,931
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 681.00 580.78 445.09 427.24 411.55 376.39 420.72 37.89%
EPS 11.06 7.59 7.18 6.78 7.26 5.83 8.36 20.53%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.9138 1.2167 1.1957 1.1881 1.2138 1.1904 1.1619 -14.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.34 2.34 1.61 1.67 1.78 1.56 1.70 -
P/RPS 0.17 0.20 0.18 0.20 0.22 0.21 0.20 -10.27%
P/EPS 10.58 15.44 11.21 12.32 12.26 13.36 10.17 2.67%
EY 9.45 6.48 8.92 8.12 8.16 7.49 9.84 -2.66%
DY 0.00 0.00 4.97 0.00 0.00 0.00 4.71 -
P/NAPS 1.28 0.96 0.67 0.70 0.73 0.65 0.73 45.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 -
Price 2.30 2.16 1.82 1.78 1.80 1.90 1.56 -
P/RPS 0.17 0.19 0.20 0.21 0.22 0.25 0.19 -7.15%
P/EPS 10.40 14.25 12.67 13.13 12.40 16.27 9.33 7.51%
EY 9.62 7.02 7.89 7.62 8.07 6.15 10.72 -6.96%
DY 0.00 0.00 4.40 0.00 0.00 0.00 5.13 -
P/NAPS 1.26 0.89 0.76 0.75 0.74 0.80 0.67 52.41%

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