[METROD] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 52.95%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 546,587 460,811 454,776 363,346 350,129 340,633 328,269 40.43%
PBT 10,855 8,522 7,494 8,544 7,490 7,284 6,551 39.98%
Tax -2,777 -2,099 -1,728 -1,811 -3,088 -2,042 -897 112.27%
NP 8,078 6,423 5,766 6,733 4,402 5,242 5,654 26.82%
-
NP to SH 8,078 6,423 5,766 6,733 4,402 5,242 5,654 26.82%
-
Tax Rate 25.58% 24.63% 23.06% 21.20% 41.23% 28.03% 13.69% -
Total Cost 538,509 454,388 449,010 356,613 345,727 335,391 322,615 40.67%
-
Net Worth 184,977 182,902 174,588 169,141 131,484 132,405 127,713 27.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,600 - - - -
Div Payout % - - - 98.04% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 184,977 182,902 174,588 169,141 131,484 132,405 127,713 27.98%
NOSH 60,014 59,971 60,000 60,008 59,972 59,977 60,021 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.48% 1.39% 1.27% 1.85% 1.26% 1.54% 1.72% -
ROE 4.37% 3.51% 3.30% 3.98% 3.35% 3.96% 4.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 910.75 768.38 757.96 605.49 583.81 567.94 546.92 40.44%
EPS 13.46 10.71 9.61 11.22 7.34 8.74 9.42 26.83%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 27.99%
Adjusted Per Share Value based on latest NOSH - 60,008
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 455.69 384.18 379.15 302.92 291.90 283.99 273.68 40.43%
EPS 6.73 5.35 4.81 5.61 3.67 4.37 4.71 26.83%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.5422 1.5249 1.4556 1.4101 1.0962 1.1039 1.0648 27.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.39 2.36 2.38 2.16 2.30 2.42 2.47 -
P/RPS 0.26 0.31 0.31 0.36 0.39 0.43 0.45 -30.60%
P/EPS 17.76 22.04 24.77 19.25 31.34 27.69 26.22 -22.85%
EY 5.63 4.54 4.04 5.19 3.19 3.61 3.81 29.70%
DY 0.00 0.00 0.00 5.09 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.82 0.77 1.05 1.10 1.16 -23.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 -
Price 2.55 2.25 2.40 2.05 2.15 2.40 2.50 -
P/RPS 0.28 0.29 0.32 0.34 0.37 0.42 0.46 -28.15%
P/EPS 18.95 21.01 24.97 18.27 29.29 27.46 26.54 -20.09%
EY 5.28 4.76 4.00 5.47 3.41 3.64 3.77 25.15%
DY 0.00 0.00 0.00 5.37 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.82 0.73 0.98 1.09 1.17 -20.44%

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