[METROD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.83%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,999,788 1,462,174 915,587 454,776 1,382,377 1,019,031 668,902 107.11%
PBT 40,989 26,871 16,016 7,494 29,869 21,325 13,835 105.87%
Tax -9,966 -6,604 -3,827 -1,728 -7,838 -6,027 -2,939 125.20%
NP 31,023 20,267 12,189 5,766 22,031 15,298 10,896 100.50%
-
NP to SH 31,023 20,267 12,189 5,766 22,031 15,298 10,896 100.50%
-
Tax Rate 24.31% 24.58% 23.89% 23.06% 26.24% 28.26% 21.24% -
Total Cost 1,968,765 1,441,907 903,398 449,010 1,360,346 1,003,733 658,006 107.22%
-
Net Worth 194,117 184,922 182,942 174,588 169,108 131,526 132,456 28.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,199 - - - 6,599 - - -
Div Payout % 23.21% - - - 29.96% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 194,117 184,922 182,942 174,588 169,108 131,526 132,456 28.93%
NOSH 59,994 59,997 59,985 60,000 59,997 59,992 60,000 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.55% 1.39% 1.33% 1.27% 1.59% 1.50% 1.63% -
ROE 15.98% 10.96% 6.66% 3.30% 13.03% 11.63% 8.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3,333.30 2,437.08 1,526.35 757.96 2,304.07 1,698.61 1,114.84 107.12%
EPS 51.71 33.78 20.32 9.61 36.72 25.50 18.16 100.51%
DPS 12.00 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 3.2356 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 28.93%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,667.24 1,219.02 763.33 379.15 1,152.50 849.57 557.67 107.11%
EPS 25.86 16.90 10.16 4.81 18.37 12.75 9.08 100.53%
DPS 6.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.6184 1.5417 1.5252 1.4556 1.4099 1.0965 1.1043 28.93%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.79 2.39 2.36 2.38 2.16 2.30 2.42 -
P/RPS 0.08 0.10 0.15 0.31 0.09 0.14 0.22 -48.95%
P/EPS 5.40 7.08 11.61 24.77 5.88 9.02 13.33 -45.16%
EY 18.53 14.13 8.61 4.04 17.00 11.09 7.50 82.45%
DY 4.30 0.00 0.00 0.00 5.09 0.00 0.00 -
P/NAPS 0.86 0.78 0.77 0.82 0.77 1.05 1.10 -15.09%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 -
Price 2.80 2.55 2.25 2.40 2.05 2.15 2.40 -
P/RPS 0.08 0.10 0.15 0.32 0.09 0.13 0.22 -48.95%
P/EPS 5.41 7.55 11.07 24.97 5.58 8.43 13.22 -44.79%
EY 18.47 13.25 9.03 4.00 17.91 11.86 7.57 80.94%
DY 4.29 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.87 0.83 0.74 0.82 0.73 0.98 1.09 -13.91%

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