[METROD] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.26%
YoY- 2.92%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,996,514 1,595,983 1,077,748 515,942 2,018,780 1,528,216 983,249 60.00%
PBT 41,698 30,669 19,510 8,661 44,814 30,450 17,691 76.64%
Tax 23,238 14,357 17,800 -2,182 -8,300 -6,689 -3,888 -
NP 64,936 45,026 37,310 6,479 36,514 23,761 13,803 179.44%
-
NP to SH 64,936 45,026 37,310 6,479 36,514 23,761 13,803 179.44%
-
Tax Rate -55.73% -46.81% -91.24% 25.19% 18.52% 21.97% 21.98% -
Total Cost 1,931,578 1,550,957 1,040,438 509,463 1,982,266 1,504,455 969,446 58.01%
-
Net Worth 285,885 271,464 266,126 228,894 225,803 212,636 208,082 23.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,199 - - - 7,199 - - -
Div Payout % 11.09% - - - 19.72% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 285,885 271,464 266,126 228,894 225,803 212,636 208,082 23.46%
NOSH 59,998 60,002 60,003 59,990 59,996 60,002 59,986 0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.25% 2.82% 3.46% 1.26% 1.81% 1.55% 1.40% -
ROE 22.71% 16.59% 14.02% 2.83% 16.17% 11.17% 6.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3,327.63 2,659.85 1,796.15 860.04 3,364.82 2,546.92 1,639.10 59.98%
EPS 108.23 75.04 62.18 10.80 60.86 39.60 23.01 179.41%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 4.7649 4.5242 4.4352 3.8155 3.7636 3.5438 3.4688 23.45%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,663.76 1,329.99 898.12 429.95 1,682.32 1,273.51 819.37 60.00%
EPS 54.11 37.52 31.09 5.40 30.43 19.80 11.50 179.47%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.3824 2.2622 2.2177 1.9075 1.8817 1.772 1.734 23.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.71 2.86 2.80 2.75 3.02 3.00 2.96 -
P/RPS 0.08 0.11 0.16 0.32 0.09 0.12 0.18 -41.61%
P/EPS 2.50 3.81 4.50 25.46 4.96 7.58 12.86 -66.27%
EY 39.94 26.24 22.21 3.93 20.15 13.20 7.77 196.37%
DY 4.43 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.57 0.63 0.63 0.72 0.80 0.85 0.85 -23.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 -
Price 2.79 2.87 2.71 3.00 2.88 3.02 3.00 -
P/RPS 0.08 0.11 0.15 0.35 0.09 0.12 0.18 -41.61%
P/EPS 2.58 3.82 4.36 27.78 4.73 7.63 13.04 -65.87%
EY 38.79 26.15 22.94 3.60 21.13 13.11 7.67 193.19%
DY 4.30 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.59 0.63 0.61 0.79 0.77 0.85 0.86 -22.12%

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