[METROD] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.02%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 460,811 454,776 363,346 350,129 340,633 328,269 273,405 41.76%
PBT 8,522 7,494 8,544 7,490 7,284 6,551 7,474 9.16%
Tax -2,099 -1,728 -1,811 -3,088 -2,042 -897 -1,302 37.60%
NP 6,423 5,766 6,733 4,402 5,242 5,654 6,172 2.70%
-
NP to SH 6,423 5,766 6,733 4,402 5,242 5,654 6,172 2.70%
-
Tax Rate 24.63% 23.06% 21.20% 41.23% 28.03% 13.69% 17.42% -
Total Cost 454,388 449,010 356,613 345,727 335,391 322,615 267,233 42.59%
-
Net Worth 182,902 174,588 169,141 131,484 132,405 127,713 121,744 31.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,600 - - - 5,999 -
Div Payout % - - 98.04% - - - 97.20% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,902 174,588 169,141 131,484 132,405 127,713 121,744 31.27%
NOSH 59,971 60,000 60,008 59,972 59,977 60,021 59,990 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.39% 1.27% 1.85% 1.26% 1.54% 1.72% 2.26% -
ROE 3.51% 3.30% 3.98% 3.35% 3.96% 4.43% 5.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 768.38 757.96 605.49 583.81 567.94 546.92 455.75 41.79%
EPS 10.71 9.61 11.22 7.34 8.74 9.42 10.29 2.71%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 10.00 -
NAPS 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 2.0294 31.29%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 384.18 379.15 302.92 291.90 283.99 273.68 227.94 41.76%
EPS 5.35 4.81 5.61 3.67 4.37 4.71 5.15 2.57%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 5.00 -
NAPS 1.5249 1.4556 1.4101 1.0962 1.1039 1.0648 1.015 31.27%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.36 2.38 2.16 2.30 2.42 2.47 2.38 -
P/RPS 0.31 0.31 0.36 0.39 0.43 0.45 0.52 -29.23%
P/EPS 22.04 24.77 19.25 31.34 27.69 26.22 23.13 -3.17%
EY 4.54 4.04 5.19 3.19 3.61 3.81 4.32 3.37%
DY 0.00 0.00 5.09 0.00 0.00 0.00 4.20 -
P/NAPS 0.77 0.82 0.77 1.05 1.10 1.16 1.17 -24.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 -
Price 2.25 2.40 2.05 2.15 2.40 2.50 2.38 -
P/RPS 0.29 0.32 0.34 0.37 0.42 0.46 0.52 -32.31%
P/EPS 21.01 24.97 18.27 29.29 27.46 26.54 23.13 -6.22%
EY 4.76 4.00 5.47 3.41 3.64 3.77 4.32 6.69%
DY 0.00 0.00 5.37 0.00 0.00 0.00 4.20 -
P/NAPS 0.74 0.82 0.73 0.98 1.09 1.17 1.17 -26.37%

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