[METROD] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.47%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 490,564 544,967 533,893 449,356 537,614 546,587 460,811 4.24%
PBT 14,364 12,759 9,370 8,321 14,118 10,855 8,522 41.49%
Tax -1,611 -2,801 -1,862 -2,026 -3,362 -2,777 -2,099 -16.13%
NP 12,753 9,958 7,508 6,295 10,756 8,078 6,423 57.77%
-
NP to SH 12,753 9,958 7,508 6,295 10,756 8,078 6,423 57.77%
-
Tax Rate 11.22% 21.95% 19.87% 24.35% 23.81% 25.58% 24.63% -
Total Cost 477,811 535,009 526,385 443,061 526,858 538,509 454,388 3.39%
-
Net Worth 225,762 212,585 208,183 199,855 194,099 184,977 182,902 15.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,198 - - - 7,198 - - -
Div Payout % 56.44% - - - 66.93% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 225,762 212,585 208,183 199,855 194,099 184,977 182,902 15.02%
NOSH 59,985 59,987 60,015 60,009 59,988 60,014 59,971 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.60% 1.83% 1.41% 1.40% 2.00% 1.48% 1.39% -
ROE 5.65% 4.68% 3.61% 3.15% 5.54% 4.37% 3.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 817.80 908.46 889.58 748.81 896.19 910.75 768.38 4.23%
EPS 21.26 16.60 12.51 10.49 17.93 13.46 10.71 57.75%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.7636 3.5438 3.4688 3.3304 3.2356 3.0822 3.0498 15.00%
Adjusted Per Share Value based on latest NOSH - 60,009
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 408.80 454.14 444.91 374.46 448.01 455.49 384.01 4.24%
EPS 10.63 8.30 6.26 5.25 8.96 6.73 5.35 57.84%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.8814 1.7715 1.7349 1.6655 1.6175 1.5415 1.5242 15.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 3.00 2.96 2.92 2.79 2.39 2.36 -
P/RPS 0.37 0.33 0.33 0.39 0.31 0.26 0.31 12.48%
P/EPS 14.21 18.07 23.66 27.84 15.56 17.76 22.04 -25.30%
EY 7.04 5.53 4.23 3.59 6.43 5.63 4.54 33.86%
DY 3.97 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 0.80 0.85 0.85 0.88 0.86 0.78 0.77 2.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 -
Price 2.88 3.02 3.00 2.98 2.80 2.55 2.25 -
P/RPS 0.35 0.33 0.34 0.40 0.31 0.28 0.29 13.31%
P/EPS 13.55 18.19 23.98 28.41 15.62 18.95 21.01 -25.29%
EY 7.38 5.50 4.17 3.52 6.40 5.28 4.76 33.85%
DY 4.17 0.00 0.00 0.00 4.29 0.00 0.00 -
P/NAPS 0.77 0.85 0.86 0.89 0.87 0.83 0.74 2.67%

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