[METROD] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.96%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,337,804 1,313,076 964,587 921,576 817,202 696,936 534,106 84.53%
PBT 27,670 26,204 19,859 16,513 13,688 9,708 8,588 118.30%
Tax -5,878 -3,588 -2,639 -1,782 -412 -604 27 -
NP 21,792 22,616 17,220 14,730 13,276 9,104 8,615 85.75%
-
NP to SH 21,792 22,616 17,220 14,730 13,276 9,104 8,615 85.75%
-
Tax Rate 21.24% 13.69% 13.29% 10.79% 3.01% 6.22% -0.31% -
Total Cost 1,316,012 1,290,460 947,367 906,845 803,926 687,832 525,491 84.51%
-
Net Worth 132,456 127,713 160,803 112,742 109,653 146,006 143,485 -5.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,000 - - - 4,799 -
Div Payout % - - 34.85% - - - 55.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,456 127,713 160,803 112,742 109,653 146,006 143,485 -5.19%
NOSH 60,000 60,021 60,003 60,010 60,018 60,052 59,993 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.63% 1.72% 1.79% 1.60% 1.62% 1.31% 1.61% -
ROE 16.45% 17.71% 10.71% 13.07% 12.11% 6.24% 6.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,229.67 2,187.69 1,607.55 1,535.68 1,361.59 1,160.54 890.28 84.52%
EPS 36.32 37.68 28.70 24.55 22.12 15.16 14.36 85.74%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 2.2076 2.1278 2.6799 1.8787 1.827 2.4313 2.3917 -5.20%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,115.34 1,094.72 804.18 768.32 681.31 581.04 445.29 84.53%
EPS 18.17 18.86 14.36 12.28 11.07 7.59 7.18 85.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.1043 1.0648 1.3406 0.9399 0.9142 1.2173 1.1962 -5.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.42 2.47 2.38 2.39 2.34 2.34 1.61 -
P/RPS 0.11 0.11 0.15 0.16 0.17 0.20 0.18 -28.00%
P/EPS 6.66 6.56 8.29 9.74 10.58 15.44 11.21 -29.35%
EY 15.01 15.26 12.06 10.27 9.45 6.48 8.92 41.51%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.97 -
P/NAPS 1.10 1.16 0.89 1.27 1.28 0.96 0.67 39.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 -
Price 2.40 2.50 2.38 2.47 2.30 2.16 1.82 -
P/RPS 0.11 0.11 0.15 0.16 0.17 0.19 0.20 -32.89%
P/EPS 6.61 6.63 8.29 10.06 10.40 14.25 12.67 -35.21%
EY 15.13 15.07 12.06 9.94 9.62 7.02 7.89 54.41%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.40 -
P/NAPS 1.09 1.17 0.89 1.31 1.26 0.89 0.76 27.20%

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