[METROD] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.85%
YoY- -1.53%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 504,866 519,790 512,290 488,912 636,839 669,644 689,260 -18.69%
PBT 10,492 10,406 10,608 10,184 10,018 10,218 11,056 -3.42%
Tax -463 -936 -534 -428 -532 -1,104 -1,028 -41.15%
NP 10,029 9,470 10,074 9,756 9,486 9,114 10,028 0.00%
-
NP to SH 10,029 9,470 10,074 9,756 9,486 9,114 10,028 0.00%
-
Tax Rate 4.41% 8.99% 5.03% 4.20% 5.31% 10.80% 9.30% -
Total Cost 494,837 510,320 502,216 479,156 627,353 660,529 679,232 -18.98%
-
Net Worth 139,428 137,884 135,862 137,183 134,885 131,922 130,765 4.35%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,798 - - - 4,002 - - -
Div Payout % 47.85% - - - 42.19% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 139,428 137,884 135,862 137,183 134,885 131,922 130,765 4.35%
NOSH 59,982 39,994 40,007 39,983 40,025 39,976 40,112 30.67%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.99% 1.82% 1.97% 2.00% 1.49% 1.36% 1.45% -
ROE 7.19% 6.87% 7.41% 7.11% 7.03% 6.91% 7.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 841.69 1,299.66 1,280.47 1,222.78 1,591.09 1,675.09 1,718.34 -37.78%
EPS 16.72 23.68 25.18 24.40 23.70 22.80 25.00 -23.46%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.3245 3.4476 3.3959 3.431 3.37 3.30 3.26 -20.13%
Adjusted Per Share Value based on latest NOSH - 39,983
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 420.91 433.35 427.10 407.61 530.94 558.29 574.64 -18.69%
EPS 8.36 7.90 8.40 8.13 7.91 7.60 8.36 0.00%
DPS 4.00 0.00 0.00 0.00 3.34 0.00 0.00 -
NAPS 1.1624 1.1496 1.1327 1.1437 1.1245 1.0998 1.0902 4.35%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 2.85 2.94 3.08 2.69 2.10 2.26 -
P/RPS 0.20 0.22 0.23 0.25 0.17 0.13 0.13 33.16%
P/EPS 10.17 12.04 11.68 12.62 11.35 9.21 9.04 8.14%
EY 9.84 8.31 8.56 7.92 8.81 10.86 11.06 -7.47%
DY 4.71 0.00 0.00 0.00 3.72 0.00 0.00 -
P/NAPS 0.73 0.83 0.87 0.90 0.80 0.64 0.69 3.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 30/08/01 -
Price 1.56 2.84 2.90 3.28 2.65 2.34 2.50 -
P/RPS 0.19 0.22 0.23 0.27 0.17 0.14 0.15 17.01%
P/EPS 9.33 11.99 11.52 13.44 11.18 10.26 10.00 -4.50%
EY 10.72 8.34 8.68 7.44 8.94 9.74 10.00 4.73%
DY 5.13 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.67 0.82 0.85 0.96 0.79 0.71 0.77 -8.83%

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