[METROD] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 11.39%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 449,356 537,614 546,587 460,811 454,776 363,346 350,129 18.11%
PBT 8,321 14,118 10,855 8,522 7,494 8,544 7,490 7.27%
Tax -2,026 -3,362 -2,777 -2,099 -1,728 -1,811 -3,088 -24.51%
NP 6,295 10,756 8,078 6,423 5,766 6,733 4,402 26.95%
-
NP to SH 6,295 10,756 8,078 6,423 5,766 6,733 4,402 26.95%
-
Tax Rate 24.35% 23.81% 25.58% 24.63% 23.06% 21.20% 41.23% -
Total Cost 443,061 526,858 538,509 454,388 449,010 356,613 345,727 18.00%
-
Net Worth 199,855 194,099 184,977 182,902 174,588 169,141 131,484 32.23%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,198 - - - 6,600 - -
Div Payout % - 66.93% - - - 98.04% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 199,855 194,099 184,977 182,902 174,588 169,141 131,484 32.23%
NOSH 60,009 59,988 60,014 59,971 60,000 60,008 59,972 0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.40% 2.00% 1.48% 1.39% 1.27% 1.85% 1.26% -
ROE 3.15% 5.54% 4.37% 3.51% 3.30% 3.98% 3.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 748.81 896.19 910.75 768.38 757.96 605.49 583.81 18.06%
EPS 10.49 17.93 13.46 10.71 9.61 11.22 7.34 26.90%
DPS 0.00 12.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 3.3304 3.2356 3.0822 3.0498 2.9098 2.8186 2.1924 32.17%
Adjusted Per Share Value based on latest NOSH - 59,971
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 374.46 448.01 455.49 384.01 378.98 302.79 291.77 18.11%
EPS 5.25 8.96 6.73 5.35 4.81 5.61 3.67 26.98%
DPS 0.00 6.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.6655 1.6175 1.5415 1.5242 1.4549 1.4095 1.0957 32.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.92 2.79 2.39 2.36 2.38 2.16 2.30 -
P/RPS 0.39 0.31 0.26 0.31 0.31 0.36 0.39 0.00%
P/EPS 27.84 15.56 17.76 22.04 24.77 19.25 31.34 -7.59%
EY 3.59 6.43 5.63 4.54 4.04 5.19 3.19 8.20%
DY 0.00 4.30 0.00 0.00 0.00 5.09 0.00 -
P/NAPS 0.88 0.86 0.78 0.77 0.82 0.77 1.05 -11.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 -
Price 2.98 2.80 2.55 2.25 2.40 2.05 2.15 -
P/RPS 0.40 0.31 0.28 0.29 0.32 0.34 0.37 5.33%
P/EPS 28.41 15.62 18.95 21.01 24.97 18.27 29.29 -2.01%
EY 3.52 6.40 5.28 4.76 4.00 5.47 3.41 2.14%
DY 0.00 4.29 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 0.89 0.87 0.83 0.74 0.82 0.73 0.98 -6.22%

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