[METROD] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 31.34%
YoY- 148.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,382,377 1,358,708 1,337,804 1,313,076 964,587 921,576 817,202 41.83%
PBT 29,869 28,433 27,670 26,204 19,859 16,513 13,688 67.99%
Tax -7,838 -8,036 -5,878 -3,588 -2,639 -1,782 -412 608.82%
NP 22,031 20,397 21,792 22,616 17,220 14,730 13,276 40.03%
-
NP to SH 22,031 20,397 21,792 22,616 17,220 14,730 13,276 40.03%
-
Tax Rate 26.24% 28.26% 21.24% 13.69% 13.29% 10.79% 3.01% -
Total Cost 1,360,346 1,338,310 1,316,012 1,290,460 947,367 906,845 803,926 41.86%
-
Net Worth 169,108 131,526 132,456 127,713 160,803 112,742 109,653 33.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,599 - - - 6,000 - - -
Div Payout % 29.96% - - - 34.85% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 169,108 131,526 132,456 127,713 160,803 112,742 109,653 33.37%
NOSH 59,997 59,992 60,000 60,021 60,003 60,010 60,018 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.59% 1.50% 1.63% 1.72% 1.79% 1.60% 1.62% -
ROE 13.03% 15.51% 16.45% 17.71% 10.71% 13.07% 12.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2,304.07 2,264.81 2,229.67 2,187.69 1,607.55 1,535.68 1,361.59 41.86%
EPS 36.72 34.00 36.32 37.68 28.70 24.55 22.12 40.06%
DPS 11.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.8186 2.1924 2.2076 2.1278 2.6799 1.8787 1.827 33.40%
Adjusted Per Share Value based on latest NOSH - 60,021
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,152.50 1,132.76 1,115.34 1,094.72 804.18 768.32 681.31 41.83%
EPS 18.37 17.01 18.17 18.86 14.36 12.28 11.07 40.03%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.4099 1.0965 1.1043 1.0648 1.3406 0.9399 0.9142 33.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.16 2.30 2.42 2.47 2.38 2.39 2.34 -
P/RPS 0.09 0.10 0.11 0.11 0.15 0.16 0.17 -34.48%
P/EPS 5.88 6.76 6.66 6.56 8.29 9.74 10.58 -32.33%
EY 17.00 14.78 15.01 15.26 12.06 10.27 9.45 47.75%
DY 5.09 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.77 1.05 1.10 1.16 0.89 1.27 1.28 -28.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 -
Price 2.05 2.15 2.40 2.50 2.38 2.47 2.30 -
P/RPS 0.09 0.09 0.11 0.11 0.15 0.16 0.17 -34.48%
P/EPS 5.58 6.32 6.61 6.63 8.29 10.06 10.40 -33.89%
EY 17.91 15.81 15.13 15.07 12.06 9.94 9.62 51.16%
DY 5.37 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.73 0.98 1.09 1.17 0.89 1.31 1.26 -30.43%

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