[METROD] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.19%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 384,520 246,928 112,918 504,866 389,843 256,145 122,228 114.55%
PBT 6,014 3,973 1,940 10,492 7,805 5,304 2,546 77.27%
Tax 85 382 -191 -463 -702 -267 -107 -
NP 6,099 4,355 1,749 10,029 7,103 5,037 2,439 84.12%
-
NP to SH 6,099 4,355 1,749 10,029 7,103 5,037 2,439 84.12%
-
Tax Rate -1.41% -9.61% 9.85% 4.41% 8.99% 5.03% 4.20% -
Total Cost 378,421 242,573 111,169 494,837 382,740 251,108 119,789 115.14%
-
Net Worth 142,567 145,658 142,842 139,428 137,884 135,862 137,183 2.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,798 - - - -
Div Payout % - - - 47.85% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,567 145,658 142,842 139,428 137,884 135,862 137,183 2.59%
NOSH 59,970 59,986 59,897 59,982 39,994 40,007 39,983 30.99%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.59% 1.76% 1.55% 1.99% 1.82% 1.97% 2.00% -
ROE 4.28% 2.99% 1.22% 7.19% 5.15% 3.71% 1.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 641.18 411.64 188.52 841.69 974.74 640.24 305.70 63.77%
EPS 10.17 7.26 2.92 16.72 17.76 12.59 6.10 40.55%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.3773 2.4282 2.3848 2.3245 3.4476 3.3959 3.431 -21.68%
Adjusted Per Share Value based on latest NOSH - 59,960
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 320.58 205.87 94.14 420.91 325.01 213.55 101.90 114.55%
EPS 5.08 3.63 1.46 8.36 5.92 4.20 2.03 84.21%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.1886 1.2144 1.1909 1.1624 1.1496 1.1327 1.1437 2.59%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.67 1.78 1.56 1.70 2.85 2.94 3.08 -
P/RPS 0.26 0.43 0.83 0.20 0.29 0.46 1.01 -59.49%
P/EPS 16.42 24.52 53.42 10.17 16.05 23.35 50.49 -52.67%
EY 6.09 4.08 1.87 9.84 6.23 4.28 1.98 111.35%
DY 0.00 0.00 0.00 4.71 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.65 0.73 0.83 0.87 0.90 -15.41%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 -
Price 1.78 1.80 1.90 1.56 2.84 2.90 3.28 -
P/RPS 0.28 0.44 1.01 0.19 0.29 0.45 1.07 -59.05%
P/EPS 17.50 24.79 65.07 9.33 15.99 23.03 53.77 -52.65%
EY 5.71 4.03 1.54 10.72 6.25 4.34 1.86 111.08%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.80 0.67 0.82 0.85 0.96 -15.16%

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