[METROD] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.76%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,155,496 2,063,768 2,018,780 2,037,621 1,966,498 1,797,424 1,999,788 5.13%
PBT 39,020 34,644 44,814 40,600 35,382 33,284 40,989 -3.23%
Tax 35,600 -8,728 -8,300 -8,918 -7,776 -8,104 -9,966 -
NP 74,620 25,916 36,514 31,681 27,606 25,180 31,023 79.61%
-
NP to SH 74,620 25,916 36,514 31,681 27,606 25,180 31,023 79.61%
-
Tax Rate -91.24% 25.19% 18.52% 21.97% 21.98% 24.35% 24.31% -
Total Cost 2,080,876 2,037,852 1,982,266 2,005,940 1,938,892 1,772,244 1,968,765 3.76%
-
Net Worth 266,126 228,894 225,803 212,636 208,082 199,855 194,117 23.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,199 - - - 7,199 -
Div Payout % - - 19.72% - - - 23.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 266,126 228,894 225,803 212,636 208,082 199,855 194,117 23.43%
NOSH 60,003 59,990 59,996 60,002 59,986 60,009 59,994 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.46% 1.26% 1.81% 1.55% 1.40% 1.40% 1.55% -
ROE 28.04% 11.32% 16.17% 14.90% 13.27% 12.60% 15.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3,592.30 3,440.14 3,364.82 3,395.89 3,278.21 2,995.23 3,333.30 5.11%
EPS 124.36 43.20 60.86 52.80 46.02 41.96 51.71 79.59%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 4.4352 3.8155 3.7636 3.5438 3.4688 3.3304 3.2356 23.42%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,796.25 1,719.81 1,682.32 1,698.02 1,638.75 1,497.85 1,666.49 5.13%
EPS 62.18 21.60 30.43 26.40 23.01 20.98 25.85 79.62%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.2177 1.9075 1.8817 1.772 1.734 1.6655 1.6176 23.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.80 2.75 3.02 3.00 2.96 2.92 2.79 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.10 0.08 0.00%
P/EPS 2.25 6.37 4.96 5.68 6.43 6.96 5.40 -44.24%
EY 44.41 15.71 20.15 17.60 15.55 14.37 18.53 79.18%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.30 -
P/NAPS 0.63 0.72 0.80 0.85 0.85 0.88 0.86 -18.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 -
Price 2.71 3.00 2.88 3.02 3.00 2.98 2.80 -
P/RPS 0.08 0.09 0.09 0.09 0.09 0.10 0.08 0.00%
P/EPS 2.18 6.94 4.73 5.72 6.52 7.10 5.41 -45.47%
EY 45.89 14.40 21.13 17.48 15.34 14.08 18.47 83.54%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.29 -
P/NAPS 0.61 0.79 0.77 0.85 0.86 0.89 0.87 -21.09%

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