[METROD] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.01%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,949,565 1,831,174 1,819,104 1,382,377 1,358,708 1,337,804 1,313,076 30.11%
PBT 35,828 32,032 29,976 29,869 28,433 27,670 26,204 23.16%
Tax -8,805 -7,654 -6,912 -7,838 -8,036 -5,878 -3,588 81.83%
NP 27,022 24,378 23,064 22,031 20,397 21,792 22,616 12.58%
-
NP to SH 27,022 24,378 23,064 22,031 20,397 21,792 22,616 12.58%
-
Tax Rate 24.58% 23.89% 23.06% 26.24% 28.26% 21.24% 13.69% -
Total Cost 1,922,542 1,806,796 1,796,040 1,360,346 1,338,310 1,316,012 1,290,460 30.41%
-
Net Worth 184,922 182,942 174,588 169,108 131,526 132,456 127,713 27.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,599 - - - -
Div Payout % - - - 29.96% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 184,922 182,942 174,588 169,108 131,526 132,456 127,713 27.95%
NOSH 59,997 59,985 60,000 59,997 59,992 60,000 60,021 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.39% 1.33% 1.27% 1.59% 1.50% 1.63% 1.72% -
ROE 14.61% 13.33% 13.21% 13.03% 15.51% 16.45% 17.71% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3,249.44 3,052.71 3,031.84 2,304.07 2,264.81 2,229.67 2,187.69 30.14%
EPS 45.04 40.64 38.44 36.72 34.00 36.32 37.68 12.61%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 27.99%
Adjusted Per Share Value based on latest NOSH - 60,008
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,624.64 1,525.98 1,515.92 1,151.98 1,132.26 1,114.84 1,094.23 30.11%
EPS 22.52 20.32 19.22 18.36 17.00 18.16 18.85 12.57%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.541 1.5245 1.4549 1.4092 1.0961 1.1038 1.0643 27.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.39 2.36 2.38 2.16 2.30 2.42 2.47 -
P/RPS 0.07 0.08 0.08 0.09 0.10 0.11 0.11 -25.99%
P/EPS 5.31 5.81 6.19 5.88 6.76 6.66 6.56 -13.13%
EY 18.85 17.22 16.15 17.00 14.78 15.01 15.26 15.11%
DY 0.00 0.00 0.00 5.09 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.82 0.77 1.05 1.10 1.16 -23.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 -
Price 2.55 2.25 2.40 2.05 2.15 2.40 2.50 -
P/RPS 0.08 0.07 0.08 0.09 0.09 0.11 0.11 -19.11%
P/EPS 5.66 5.54 6.24 5.58 6.32 6.61 6.63 -9.99%
EY 17.66 18.06 16.02 17.91 15.81 15.13 15.07 11.14%
DY 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.82 0.73 0.98 1.09 1.17 -20.44%

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