[METROD] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -6.4%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,831,174 1,819,104 1,382,377 1,358,708 1,337,804 1,313,076 964,587 53.49%
PBT 32,032 29,976 29,869 28,433 27,670 26,204 19,859 37.65%
Tax -7,654 -6,912 -7,838 -8,036 -5,878 -3,588 -2,639 103.77%
NP 24,378 23,064 22,031 20,397 21,792 22,616 17,220 26.15%
-
NP to SH 24,378 23,064 22,031 20,397 21,792 22,616 17,220 26.15%
-
Tax Rate 23.89% 23.06% 26.24% 28.26% 21.24% 13.69% 13.29% -
Total Cost 1,806,796 1,796,040 1,360,346 1,338,310 1,316,012 1,290,460 947,367 53.97%
-
Net Worth 182,942 174,588 169,108 131,526 132,456 127,713 160,803 9.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,599 - - - 6,000 -
Div Payout % - - 29.96% - - - 34.85% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,942 174,588 169,108 131,526 132,456 127,713 160,803 9.00%
NOSH 59,985 60,000 59,997 59,992 60,000 60,021 60,003 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.33% 1.27% 1.59% 1.50% 1.63% 1.72% 1.79% -
ROE 13.33% 13.21% 13.03% 15.51% 16.45% 17.71% 10.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3,052.71 3,031.84 2,304.07 2,264.81 2,229.67 2,187.69 1,607.55 53.52%
EPS 40.64 38.44 36.72 34.00 36.32 37.68 28.70 26.18%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 10.00 -
NAPS 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 2.6799 9.02%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,526.66 1,516.60 1,152.50 1,132.76 1,115.34 1,094.72 804.18 53.49%
EPS 20.32 19.23 18.37 17.01 18.17 18.86 14.36 26.12%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 5.00 -
NAPS 1.5252 1.4556 1.4099 1.0965 1.1043 1.0648 1.3406 9.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.36 2.38 2.16 2.30 2.42 2.47 2.38 -
P/RPS 0.08 0.08 0.09 0.10 0.11 0.11 0.15 -34.31%
P/EPS 5.81 6.19 5.88 6.76 6.66 6.56 8.29 -21.15%
EY 17.22 16.15 17.00 14.78 15.01 15.26 12.06 26.88%
DY 0.00 0.00 5.09 0.00 0.00 0.00 4.20 -
P/NAPS 0.77 0.82 0.77 1.05 1.10 1.16 0.89 -9.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 -
Price 2.25 2.40 2.05 2.15 2.40 2.50 2.38 -
P/RPS 0.07 0.08 0.09 0.09 0.11 0.11 0.15 -39.91%
P/EPS 5.54 6.24 5.58 6.32 6.61 6.63 8.29 -23.61%
EY 18.06 16.02 17.91 15.81 15.13 15.07 12.06 30.98%
DY 0.00 0.00 5.37 0.00 0.00 0.00 4.20 -
P/NAPS 0.74 0.82 0.73 0.98 1.09 1.17 0.89 -11.60%

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