[METROD] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 11.85%
YoY- -24.33%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 669,644 689,260 704,448 598,908 595,577 577,554 527,864 17.17%
PBT 10,218 11,056 10,884 12,593 11,857 10,722 10,276 -0.37%
Tax -1,104 -1,028 -976 -1,985 -2,373 -1,934 -2,236 -37.50%
NP 9,114 10,028 9,908 10,608 9,484 8,788 8,040 8.70%
-
NP to SH 9,114 10,028 9,908 10,608 9,484 8,788 8,040 8.70%
-
Tax Rate 10.80% 9.30% 8.97% 15.76% 20.01% 18.04% 21.76% -
Total Cost 660,529 679,232 694,540 588,300 586,093 568,766 519,824 17.29%
-
Net Worth 131,922 130,765 127,645 125,414 125,676 122,952 121,122 5.85%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 4,003 - - - -
Div Payout % - - - 37.74% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 131,922 130,765 127,645 125,414 125,676 122,952 121,122 5.85%
NOSH 39,976 40,112 39,951 40,030 39,960 39,945 40,200 -0.37%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.36% 1.45% 1.41% 1.77% 1.59% 1.52% 1.52% -
ROE 6.91% 7.67% 7.76% 8.46% 7.55% 7.15% 6.64% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,675.09 1,718.34 1,763.25 1,496.14 1,490.41 1,445.86 1,313.09 17.60%
EPS 22.80 25.00 24.80 26.50 23.73 22.00 20.00 9.11%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.30 3.26 3.195 3.133 3.145 3.078 3.013 6.24%
Adjusted Per Share Value based on latest NOSH - 40,172
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 558.04 574.38 587.04 499.09 496.31 481.30 439.89 17.17%
EPS 7.60 8.36 8.26 8.84 7.90 7.32 6.70 8.75%
DPS 0.00 0.00 0.00 3.34 0.00 0.00 0.00 -
NAPS 1.0994 1.0897 1.0637 1.0451 1.0473 1.0246 1.0094 5.85%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.10 2.26 2.30 2.95 2.86 3.42 4.24 -
P/RPS 0.13 0.13 0.13 0.20 0.19 0.24 0.32 -45.11%
P/EPS 9.21 9.04 9.27 11.13 12.05 15.55 21.20 -42.61%
EY 10.86 11.06 10.78 8.98 8.30 6.43 4.72 74.19%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.72 0.94 0.91 1.11 1.41 -40.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 30/08/01 23/05/01 28/02/01 27/11/00 25/08/00 29/05/00 -
Price 2.34 2.50 2.26 2.30 2.76 3.18 3.98 -
P/RPS 0.14 0.15 0.13 0.15 0.19 0.22 0.30 -39.80%
P/EPS 10.26 10.00 9.11 8.68 11.63 14.45 19.90 -35.67%
EY 9.74 10.00 10.97 11.52 8.60 6.92 5.03 55.29%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.71 0.73 0.88 1.03 1.32 -33.83%

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