[METROD] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.85%
YoY- 32.48%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,966,498 1,797,424 1,999,788 1,949,565 1,831,174 1,819,104 1,382,377 26.56%
PBT 35,382 33,284 40,989 35,828 32,032 29,976 29,869 11.98%
Tax -7,776 -8,104 -9,966 -8,805 -7,654 -6,912 -7,838 -0.52%
NP 27,606 25,180 31,023 27,022 24,378 23,064 22,031 16.27%
-
NP to SH 27,606 25,180 31,023 27,022 24,378 23,064 22,031 16.27%
-
Tax Rate 21.98% 24.35% 24.31% 24.58% 23.89% 23.06% 26.24% -
Total Cost 1,938,892 1,772,244 1,968,765 1,922,542 1,806,796 1,796,040 1,360,346 26.73%
-
Net Worth 208,082 199,855 194,117 184,922 182,942 174,588 169,108 14.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,199 - - - 6,599 -
Div Payout % - - 23.21% - - - 29.96% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 208,082 199,855 194,117 184,922 182,942 174,588 169,108 14.87%
NOSH 59,986 60,009 59,994 59,997 59,985 60,000 59,997 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.40% 1.40% 1.55% 1.39% 1.33% 1.27% 1.59% -
ROE 13.27% 12.60% 15.98% 14.61% 13.33% 13.21% 13.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3,278.21 2,995.23 3,333.30 3,249.44 3,052.71 3,031.84 2,304.07 26.58%
EPS 46.02 41.96 51.71 45.04 40.64 38.44 36.72 16.28%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 11.00 -
NAPS 3.4688 3.3304 3.2356 3.0822 3.0498 2.9098 2.8186 14.88%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,638.75 1,497.85 1,666.49 1,624.64 1,525.98 1,515.92 1,151.98 26.56%
EPS 23.01 20.98 25.85 22.52 20.32 19.22 18.36 16.28%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.50 -
NAPS 1.734 1.6655 1.6176 1.541 1.5245 1.4549 1.4092 14.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.96 2.92 2.79 2.39 2.36 2.38 2.16 -
P/RPS 0.09 0.10 0.08 0.07 0.08 0.08 0.09 0.00%
P/EPS 6.43 6.96 5.40 5.31 5.81 6.19 5.88 6.15%
EY 15.55 14.37 18.53 18.85 17.22 16.15 17.00 -5.78%
DY 0.00 0.00 4.30 0.00 0.00 0.00 5.09 -
P/NAPS 0.85 0.88 0.86 0.78 0.77 0.82 0.77 6.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 -
Price 3.00 2.98 2.80 2.55 2.25 2.40 2.05 -
P/RPS 0.09 0.10 0.08 0.08 0.07 0.08 0.09 0.00%
P/EPS 6.52 7.10 5.41 5.66 5.54 6.24 5.58 10.96%
EY 15.34 14.08 18.47 17.66 18.06 16.02 17.91 -9.83%
DY 0.00 0.00 4.29 0.00 0.00 0.00 5.37 -
P/NAPS 0.86 0.89 0.87 0.83 0.74 0.82 0.73 11.57%

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