[METROD] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.07%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 518,235 561,806 515,942 490,564 544,967 533,893 449,356 9.94%
PBT 11,159 10,849 8,661 14,364 12,759 9,370 8,321 21.54%
Tax -3,443 19,982 -2,182 -1,611 -2,801 -1,862 -2,026 42.26%
NP 7,716 30,831 6,479 12,753 9,958 7,508 6,295 14.49%
-
NP to SH 7,716 30,831 6,479 12,753 9,958 7,508 6,295 14.49%
-
Tax Rate 30.85% -184.18% 25.19% 11.22% 21.95% 19.87% 24.35% -
Total Cost 510,519 530,975 509,463 477,811 535,009 526,385 443,061 9.88%
-
Net Worth 271,452 266,086 228,894 225,762 212,585 208,183 199,855 22.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 7,198 - - - -
Div Payout % - - - 56.44% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 271,452 266,086 228,894 225,762 212,585 208,183 199,855 22.57%
NOSH 60,000 59,994 59,990 59,985 59,987 60,015 60,009 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.49% 5.49% 1.26% 2.60% 1.83% 1.41% 1.40% -
ROE 2.84% 11.59% 2.83% 5.65% 4.68% 3.61% 3.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 863.73 936.43 860.04 817.80 908.46 889.58 748.81 9.95%
EPS 12.86 51.39 10.80 21.26 16.60 12.51 10.49 14.50%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 4.5242 4.4352 3.8155 3.7636 3.5438 3.4688 3.3304 22.58%
Adjusted Per Share Value based on latest NOSH - 59,985
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 431.86 468.17 429.95 408.80 454.14 444.91 374.46 9.94%
EPS 6.43 25.69 5.40 10.63 8.30 6.26 5.25 14.43%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.2621 2.2174 1.9075 1.8814 1.7715 1.7349 1.6655 22.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.86 2.80 2.75 3.02 3.00 2.96 2.92 -
P/RPS 0.33 0.30 0.32 0.37 0.33 0.33 0.39 -10.51%
P/EPS 22.24 5.45 25.46 14.21 18.07 23.66 27.84 -13.86%
EY 4.50 18.35 3.93 7.04 5.53 4.23 3.59 16.20%
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.72 0.80 0.85 0.85 0.88 -19.92%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 30/05/07 -
Price 2.87 2.71 3.00 2.88 3.02 3.00 2.98 -
P/RPS 0.33 0.29 0.35 0.35 0.33 0.34 0.40 -12.00%
P/EPS 22.32 5.27 27.78 13.55 18.19 23.98 28.41 -14.81%
EY 4.48 18.96 3.60 7.38 5.50 4.17 3.52 17.39%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.79 0.77 0.85 0.86 0.89 -20.52%

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