[METROD] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.65%
YoY- -15.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 495,556 504,866 523,899 547,904 582,505 636,389 654,558 -16.94%
PBT 9,886 10,492 10,159 9,794 9,843 10,018 11,364 -8.87%
Tax -547 -463 -406 -285 -395 -532 -1,033 -34.57%
NP 9,339 10,029 9,753 9,509 9,448 9,486 10,331 -6.51%
-
NP to SH 9,339 10,029 9,753 9,509 9,448 9,486 10,331 -6.51%
-
Tax Rate 5.53% 4.41% 4.00% 2.91% 4.01% 5.31% 9.09% -
Total Cost 486,217 494,837 514,146 538,395 573,057 626,903 644,227 -17.11%
-
Net Worth 142,842 140,708 119,883 119,907 119,950 120,454 130,708 6.10%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,796 4,796 4,015 4,015 4,015 4,015 4,017 12.55%
Div Payout % 51.36% 47.83% 41.17% 42.22% 42.50% 42.33% 38.89% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 142,842 140,708 119,883 119,907 119,950 120,454 130,708 6.10%
NOSH 59,897 59,960 39,961 39,969 39,983 40,151 39,608 31.78%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.88% 1.99% 1.86% 1.74% 1.62% 1.49% 1.58% -
ROE 6.54% 7.13% 8.14% 7.93% 7.88% 7.88% 7.90% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 827.34 842.00 1,311.02 1,370.81 1,456.86 1,584.97 1,652.56 -36.97%
EPS 15.59 16.73 24.41 23.79 23.63 23.63 26.08 -29.06%
DPS 8.01 8.00 10.00 10.00 10.00 10.00 10.00 -13.76%
NAPS 2.3848 2.3467 3.00 3.00 3.00 3.00 3.30 -19.48%
Adjusted Per Share Value based on latest NOSH - 39,969
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 413.15 420.91 436.78 456.79 485.64 530.56 545.71 -16.94%
EPS 7.79 8.36 8.13 7.93 7.88 7.91 8.61 -6.46%
DPS 4.00 4.00 3.35 3.35 3.35 3.35 3.35 12.56%
NAPS 1.1909 1.1731 0.9995 0.9997 1.00 1.0042 1.0897 6.10%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.56 1.70 2.85 2.94 3.08 2.69 2.10 -
P/RPS 0.19 0.20 0.22 0.21 0.21 0.17 0.13 28.81%
P/EPS 10.01 10.16 11.68 12.36 13.03 11.39 8.05 15.65%
EY 9.99 9.84 8.56 8.09 7.67 8.78 12.42 -13.52%
DY 5.13 4.71 3.51 3.40 3.25 3.72 4.76 5.12%
P/NAPS 0.65 0.72 0.95 0.98 1.03 0.90 0.64 1.03%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 -
Price 1.90 1.56 2.84 2.90 3.28 2.65 2.34 -
P/RPS 0.23 0.19 0.22 0.21 0.23 0.17 0.14 39.27%
P/EPS 12.19 9.33 11.64 12.19 13.88 11.22 8.97 22.71%
EY 8.21 10.72 8.59 8.20 7.20 8.92 11.15 -18.47%
DY 4.21 5.13 3.52 3.45 3.05 3.77 4.27 -0.93%
P/NAPS 0.80 0.66 0.95 0.97 1.09 0.88 0.71 8.28%

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