[METROD] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.68%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 964,587 921,576 817,202 696,936 534,106 512,693 493,856 55.93%
PBT 19,859 16,513 13,688 9,708 8,588 8,018 7,946 83.65%
Tax -2,639 -1,782 -412 -604 27 113 764 -
NP 17,220 14,730 13,276 9,104 8,615 8,132 8,710 57.19%
-
NP to SH 17,220 14,730 13,276 9,104 8,615 8,132 8,710 57.19%
-
Tax Rate 13.29% 10.79% 3.01% 6.22% -0.31% -1.41% -9.61% -
Total Cost 947,367 906,845 803,926 687,832 525,491 504,561 485,146 55.91%
-
Net Worth 160,803 112,742 109,653 146,006 143,485 142,567 145,658 6.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,000 - - - 4,799 - - -
Div Payout % 34.85% - - - 55.71% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 160,803 112,742 109,653 146,006 143,485 142,567 145,658 6.78%
NOSH 60,003 60,010 60,018 60,052 59,993 59,970 59,986 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.79% 1.60% 1.62% 1.31% 1.61% 1.59% 1.76% -
ROE 10.71% 13.07% 12.11% 6.24% 6.00% 5.70% 5.98% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,607.55 1,535.68 1,361.59 1,160.54 890.28 854.91 823.28 55.90%
EPS 28.70 24.55 22.12 15.16 14.36 13.56 14.52 57.17%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.6799 1.8787 1.827 2.4313 2.3917 2.3773 2.4282 6.76%
Adjusted Per Share Value based on latest NOSH - 60,052
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 803.82 767.98 681.00 580.78 445.09 427.24 411.55 55.93%
EPS 14.35 12.28 11.06 7.59 7.18 6.78 7.26 57.17%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.34 0.9395 0.9138 1.2167 1.1957 1.1881 1.2138 6.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.38 2.39 2.34 2.34 1.61 1.67 1.78 -
P/RPS 0.15 0.16 0.17 0.20 0.18 0.20 0.22 -22.44%
P/EPS 8.29 9.74 10.58 15.44 11.21 12.32 12.26 -22.86%
EY 12.06 10.27 9.45 6.48 8.92 8.12 8.16 29.59%
DY 4.20 0.00 0.00 0.00 4.97 0.00 0.00 -
P/NAPS 0.89 1.27 1.28 0.96 0.67 0.70 0.73 14.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 -
Price 2.38 2.47 2.30 2.16 1.82 1.78 1.80 -
P/RPS 0.15 0.16 0.17 0.19 0.20 0.21 0.22 -22.44%
P/EPS 8.29 10.06 10.40 14.25 12.67 13.13 12.40 -23.44%
EY 12.06 9.94 9.62 7.02 7.89 7.62 8.07 30.55%
DY 4.20 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.89 1.31 1.26 0.89 0.76 0.75 0.74 13.03%

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