[MTRONIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 15.46%
YoY- 2732.8%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 84,474 92,507 111,910 130,010 115,206 78,708 45,742 50.35%
PBT 12,781 16,058 16,354 16,997 14,556 6,316 4,546 98.82%
Tax -3,558 -4,056 -4,364 -4,646 -3,859 -1,970 -1,424 83.82%
NP 9,223 12,002 11,990 12,351 10,697 4,346 3,122 105.47%
-
NP to SH 9,249 12,028 11,990 12,351 10,697 4,346 3,122 105.86%
-
Tax Rate 27.84% 25.26% 26.68% 27.33% 26.51% 31.19% 31.32% -
Total Cost 75,251 80,505 99,920 117,659 104,509 74,362 42,620 45.93%
-
Net Worth 53,051 48,797 48,768 46,883 32,915 25,221 17,906 105.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,241 1,081 632 632 872 407 - -
Div Payout % 13.43% 8.99% 5.28% 5.13% 8.15% 9.39% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 53,051 48,797 48,768 46,883 32,915 25,221 17,906 105.87%
NOSH 284,000 280,444 283,536 282,432 210,996 185,454 137,743 61.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.92% 12.97% 10.71% 9.50% 9.29% 5.52% 6.83% -
ROE 17.43% 24.65% 24.59% 26.34% 32.50% 17.23% 17.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.74 32.99 39.47 46.03 54.60 42.44 33.21 -7.07%
EPS 3.26 4.29 4.23 4.37 5.07 2.34 2.27 27.20%
DPS 0.44 0.39 0.22 0.22 0.41 0.22 0.00 -
NAPS 0.1868 0.174 0.172 0.166 0.156 0.136 0.13 27.25%
Adjusted Per Share Value based on latest NOSH - 282,432
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.16 5.65 6.83 7.93 7.03 4.80 2.79 50.50%
EPS 0.56 0.73 0.73 0.75 0.65 0.27 0.19 105.16%
DPS 0.08 0.07 0.04 0.04 0.05 0.02 0.00 -
NAPS 0.0324 0.0298 0.0298 0.0286 0.0201 0.0154 0.0109 106.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.34 0.40 0.46 0.28 0.31 0.29 -
P/RPS 0.97 1.03 1.01 1.00 0.51 0.73 0.87 7.50%
P/EPS 8.90 7.93 9.46 10.52 5.52 13.23 12.79 -21.42%
EY 11.23 12.61 10.57 9.51 18.11 7.56 7.82 27.20%
DY 1.52 1.13 0.56 0.49 1.48 0.71 0.00 -
P/NAPS 1.55 1.95 2.33 2.77 1.79 2.28 2.23 -21.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 01/12/05 30/08/05 30/05/05 28/02/05 - - -
Price 0.29 0.29 0.36 0.41 0.53 0.00 0.00 -
P/RPS 0.97 0.88 0.91 0.89 0.97 0.00 0.00 -
P/EPS 8.90 6.76 8.51 9.38 10.45 0.00 0.00 -
EY 11.23 14.79 11.75 10.67 9.57 0.00 0.00 -
DY 1.52 1.33 0.62 0.55 0.78 0.00 0.00 -
P/NAPS 1.55 1.67 2.09 2.47 3.40 0.00 0.00 -

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