[METROD] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 53.07%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,528,216 983,249 449,356 1,999,788 1,462,174 915,587 454,776 124.18%
PBT 30,450 17,691 8,321 40,989 26,871 16,016 7,494 154.41%
Tax -6,689 -3,888 -2,026 -9,966 -6,604 -3,827 -1,728 146.33%
NP 23,761 13,803 6,295 31,023 20,267 12,189 5,766 156.81%
-
NP to SH 23,761 13,803 6,295 31,023 20,267 12,189 5,766 156.81%
-
Tax Rate 21.97% 21.98% 24.35% 24.31% 24.58% 23.89% 23.06% -
Total Cost 1,504,455 969,446 443,061 1,968,765 1,441,907 903,398 449,010 123.74%
-
Net Worth 212,636 208,082 199,855 194,117 184,922 182,942 174,588 14.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 7,199 - - - -
Div Payout % - - - 23.21% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 212,636 208,082 199,855 194,117 184,922 182,942 174,588 14.03%
NOSH 60,002 59,986 60,009 59,994 59,997 59,985 60,000 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.55% 1.40% 1.40% 1.55% 1.39% 1.33% 1.27% -
ROE 11.17% 6.63% 3.15% 15.98% 10.96% 6.66% 3.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2,546.92 1,639.10 748.81 3,333.30 2,437.08 1,526.35 757.96 124.17%
EPS 39.60 23.01 10.49 51.71 33.78 20.32 9.61 156.80%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 3.5438 3.4688 3.3304 3.2356 3.0822 3.0498 2.9098 14.02%
Adjusted Per Share Value based on latest NOSH - 59,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,274.08 819.74 374.63 1,667.24 1,219.02 763.33 379.15 124.18%
EPS 19.81 11.51 5.25 25.86 16.90 10.16 4.81 156.71%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.7728 1.7348 1.6662 1.6184 1.5417 1.5252 1.4556 14.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.96 2.92 2.79 2.39 2.36 2.38 -
P/RPS 0.12 0.18 0.39 0.08 0.10 0.15 0.31 -46.85%
P/EPS 7.58 12.86 27.84 5.40 7.08 11.61 24.77 -54.55%
EY 13.20 7.77 3.59 18.53 14.13 8.61 4.04 120.03%
DY 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.88 0.86 0.78 0.77 0.82 2.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 -
Price 3.02 3.00 2.98 2.80 2.55 2.25 2.40 -
P/RPS 0.12 0.18 0.40 0.08 0.10 0.15 0.32 -47.96%
P/EPS 7.63 13.04 28.41 5.41 7.55 11.07 24.97 -54.60%
EY 13.11 7.67 3.52 18.47 13.25 9.03 4.00 120.48%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.89 0.87 0.83 0.74 0.82 2.42%

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