[METROD] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.1%
YoY- 152.87%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 340,633 328,269 273,405 282,581 234,367 174,234 149,586 73.17%
PBT 7,284 6,551 7,474 5,541 4,417 2,427 2,574 100.19%
Tax -2,042 -897 -1,302 -1,131 -55 -151 -58 976.53%
NP 5,242 5,654 6,172 4,410 4,362 2,276 2,516 63.19%
-
NP to SH 5,242 5,654 6,172 4,410 4,362 2,276 2,516 63.19%
-
Tax Rate 28.03% 13.69% 17.42% 20.41% 1.25% 6.22% 2.25% -
Total Cost 335,391 322,615 267,233 278,171 230,005 171,958 147,070 73.34%
-
Net Worth 132,405 127,713 121,744 112,722 109,620 146,006 143,616 -5.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,999 - - - 4,803 -
Div Payout % - - 97.20% - - - 190.93% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,405 127,713 121,744 112,722 109,620 146,006 143,616 -5.27%
NOSH 59,977 60,021 59,990 60,000 60,000 60,052 60,047 -0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.54% 1.72% 2.26% 1.56% 1.86% 1.31% 1.68% -
ROE 3.96% 4.43% 5.07% 3.91% 3.98% 1.56% 1.75% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 567.94 546.92 455.75 470.97 390.61 290.13 249.11 73.31%
EPS 8.74 9.42 10.29 7.35 7.27 3.79 4.19 63.32%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 2.2076 2.1278 2.0294 1.8787 1.827 2.4313 2.3917 -5.20%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 283.99 273.68 227.94 235.59 195.39 145.26 124.71 73.17%
EPS 4.37 4.71 5.15 3.68 3.64 1.90 2.10 63.06%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.1039 1.0648 1.015 0.9398 0.9139 1.2173 1.1973 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.42 2.47 2.38 2.39 2.34 2.34 1.61 -
P/RPS 0.43 0.45 0.52 0.51 0.60 0.81 0.65 -24.09%
P/EPS 27.69 26.22 23.13 32.52 32.19 61.74 38.42 -19.63%
EY 3.61 3.81 4.32 3.08 3.11 1.62 2.60 24.48%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.97 -
P/NAPS 1.10 1.16 1.17 1.27 1.28 0.96 0.67 39.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 -
Price 2.40 2.50 2.38 2.47 2.30 2.16 1.82 -
P/RPS 0.42 0.46 0.52 0.52 0.59 0.74 0.73 -30.84%
P/EPS 27.46 26.54 23.13 33.61 31.64 56.99 43.44 -26.36%
EY 3.64 3.77 4.32 2.98 3.16 1.75 2.30 35.84%
DY 0.00 0.00 4.20 0.00 0.00 0.00 4.40 -
P/NAPS 1.09 1.17 1.17 1.31 1.26 0.89 0.76 27.20%

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