[METROD] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.71%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,018,780 1,528,216 983,249 449,356 1,999,788 1,462,174 915,587 69.16%
PBT 44,814 30,450 17,691 8,321 40,989 26,871 16,016 98.19%
Tax -8,300 -6,689 -3,888 -2,026 -9,966 -6,604 -3,827 67.31%
NP 36,514 23,761 13,803 6,295 31,023 20,267 12,189 107.39%
-
NP to SH 36,514 23,761 13,803 6,295 31,023 20,267 12,189 107.39%
-
Tax Rate 18.52% 21.97% 21.98% 24.35% 24.31% 24.58% 23.89% -
Total Cost 1,982,266 1,504,455 969,446 443,061 1,968,765 1,441,907 903,398 68.61%
-
Net Worth 225,803 212,636 208,082 199,855 194,117 184,922 182,942 15.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,199 - - - 7,199 - - -
Div Payout % 19.72% - - - 23.21% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 225,803 212,636 208,082 199,855 194,117 184,922 182,942 15.02%
NOSH 59,996 60,002 59,986 60,009 59,994 59,997 59,985 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.81% 1.55% 1.40% 1.40% 1.55% 1.39% 1.33% -
ROE 16.17% 11.17% 6.63% 3.15% 15.98% 10.96% 6.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,364.82 2,546.92 1,639.10 748.81 3,333.30 2,437.08 1,526.35 69.14%
EPS 60.86 39.60 23.01 10.49 51.71 33.78 20.32 107.36%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.7636 3.5438 3.4688 3.3304 3.2356 3.0822 3.0498 15.00%
Adjusted Per Share Value based on latest NOSH - 60,009
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,683.07 1,274.08 819.74 374.63 1,667.24 1,219.02 763.33 69.16%
EPS 30.44 19.81 11.51 5.25 25.86 16.90 10.16 107.41%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.8825 1.7728 1.7348 1.6662 1.6184 1.5417 1.5252 15.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 3.00 2.96 2.92 2.79 2.39 2.36 -
P/RPS 0.09 0.12 0.18 0.39 0.08 0.10 0.15 -28.79%
P/EPS 4.96 7.58 12.86 27.84 5.40 7.08 11.61 -43.18%
EY 20.15 13.20 7.77 3.59 18.53 14.13 8.61 75.99%
DY 3.97 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 0.80 0.85 0.85 0.88 0.86 0.78 0.77 2.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 -
Price 2.88 3.02 3.00 2.98 2.80 2.55 2.25 -
P/RPS 0.09 0.12 0.18 0.40 0.08 0.10 0.15 -28.79%
P/EPS 4.73 7.63 13.04 28.41 5.41 7.55 11.07 -43.18%
EY 21.13 13.11 7.67 3.52 18.47 13.25 9.03 75.98%
DY 4.17 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.77 0.85 0.86 0.89 0.87 0.83 0.74 2.67%

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