[METROD] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -14.36%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 537,614 546,587 460,811 454,776 363,346 350,129 340,633 35.44%
PBT 14,118 10,855 8,522 7,494 8,544 7,490 7,284 55.26%
Tax -3,362 -2,777 -2,099 -1,728 -1,811 -3,088 -2,042 39.30%
NP 10,756 8,078 6,423 5,766 6,733 4,402 5,242 61.26%
-
NP to SH 10,756 8,078 6,423 5,766 6,733 4,402 5,242 61.26%
-
Tax Rate 23.81% 25.58% 24.63% 23.06% 21.20% 41.23% 28.03% -
Total Cost 526,858 538,509 454,388 449,010 356,613 345,727 335,391 35.02%
-
Net Worth 194,099 184,977 182,902 174,588 169,141 131,484 132,405 28.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,198 - - - 6,600 - - -
Div Payout % 66.93% - - - 98.04% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 194,099 184,977 182,902 174,588 169,141 131,484 132,405 28.95%
NOSH 59,988 60,014 59,971 60,000 60,008 59,972 59,977 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.00% 1.48% 1.39% 1.27% 1.85% 1.26% 1.54% -
ROE 5.54% 4.37% 3.51% 3.30% 3.98% 3.35% 3.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 896.19 910.75 768.38 757.96 605.49 583.81 567.94 35.42%
EPS 17.93 13.46 10.71 9.61 11.22 7.34 8.74 61.24%
DPS 12.00 0.00 0.00 0.00 11.00 0.00 0.00 -
NAPS 3.2356 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 28.93%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 448.21 455.69 384.18 379.15 302.92 291.90 283.99 35.44%
EPS 8.97 6.73 5.35 4.81 5.61 3.67 4.37 61.30%
DPS 6.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.6182 1.5422 1.5249 1.4556 1.4101 1.0962 1.1039 28.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.79 2.39 2.36 2.38 2.16 2.30 2.42 -
P/RPS 0.31 0.26 0.31 0.31 0.36 0.39 0.43 -19.55%
P/EPS 15.56 17.76 22.04 24.77 19.25 31.34 27.69 -31.83%
EY 6.43 5.63 4.54 4.04 5.19 3.19 3.61 46.78%
DY 4.30 0.00 0.00 0.00 5.09 0.00 0.00 -
P/NAPS 0.86 0.78 0.77 0.82 0.77 1.05 1.10 -15.09%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 -
Price 2.80 2.55 2.25 2.40 2.05 2.15 2.40 -
P/RPS 0.31 0.28 0.29 0.32 0.34 0.37 0.42 -18.28%
P/EPS 15.62 18.95 21.01 24.97 18.27 29.29 27.46 -31.27%
EY 6.40 5.28 4.76 4.00 5.47 3.41 3.64 45.52%
DY 4.29 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.87 0.83 0.74 0.82 0.73 0.98 1.09 -13.91%

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