[METROD] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 32.63%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 561,806 515,942 490,564 544,967 533,893 449,356 537,614 2.98%
PBT 10,849 8,661 14,364 12,759 9,370 8,321 14,118 -16.11%
Tax 19,982 -2,182 -1,611 -2,801 -1,862 -2,026 -3,362 -
NP 30,831 6,479 12,753 9,958 7,508 6,295 10,756 101.91%
-
NP to SH 30,831 6,479 12,753 9,958 7,508 6,295 10,756 101.91%
-
Tax Rate -184.18% 25.19% 11.22% 21.95% 19.87% 24.35% 23.81% -
Total Cost 530,975 509,463 477,811 535,009 526,385 443,061 526,858 0.52%
-
Net Worth 266,086 228,894 225,762 212,585 208,183 199,855 194,099 23.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,198 - - - 7,198 -
Div Payout % - - 56.44% - - - 66.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 266,086 228,894 225,762 212,585 208,183 199,855 194,099 23.42%
NOSH 59,994 59,990 59,985 59,987 60,015 60,009 59,988 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.49% 1.26% 2.60% 1.83% 1.41% 1.40% 2.00% -
ROE 11.59% 2.83% 5.65% 4.68% 3.61% 3.15% 5.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 936.43 860.04 817.80 908.46 889.58 748.81 896.19 2.97%
EPS 51.39 10.80 21.26 16.60 12.51 10.49 17.93 101.90%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 4.4352 3.8155 3.7636 3.5438 3.4688 3.3304 3.2356 23.42%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 468.17 429.95 408.80 454.14 444.91 374.46 448.01 2.98%
EPS 25.69 5.40 10.63 8.30 6.26 5.25 8.96 101.95%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.2174 1.9075 1.8814 1.7715 1.7349 1.6655 1.6175 23.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.80 2.75 3.02 3.00 2.96 2.92 2.79 -
P/RPS 0.30 0.32 0.37 0.33 0.33 0.39 0.31 -2.16%
P/EPS 5.45 25.46 14.21 18.07 23.66 27.84 15.56 -50.34%
EY 18.35 3.93 7.04 5.53 4.23 3.59 6.43 101.32%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.30 -
P/NAPS 0.63 0.72 0.80 0.85 0.85 0.88 0.86 -18.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 -
Price 2.71 3.00 2.88 3.02 3.00 2.98 2.80 -
P/RPS 0.29 0.35 0.35 0.33 0.34 0.40 0.31 -4.35%
P/EPS 5.27 27.78 13.55 18.19 23.98 28.41 15.62 -51.56%
EY 18.96 3.60 7.38 5.50 4.17 3.52 6.40 106.40%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.29 -
P/NAPS 0.61 0.79 0.77 0.85 0.86 0.89 0.87 -21.09%

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