[METROD] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.44%
YoY- 39.93%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,085,366 2,018,780 2,065,830 2,067,450 1,994,368 1,999,788 1,825,520 9.26%
PBT 45,154 44,814 44,568 42,664 41,816 40,989 35,415 17.56%
Tax -8,456 -8,300 -10,051 -10,027 -10,264 -9,966 -8,415 0.32%
NP 36,698 36,514 34,517 32,637 31,552 31,023 27,000 22.67%
-
NP to SH 36,698 36,514 34,517 32,637 31,552 31,023 27,000 22.67%
-
Tax Rate 18.73% 18.52% 22.55% 23.50% 24.55% 24.31% 23.76% -
Total Cost 2,048,668 1,982,266 2,031,313 2,034,813 1,962,816 1,968,765 1,798,520 9.06%
-
Net Worth 228,894 225,762 212,585 208,183 199,855 194,099 184,977 15.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,198 7,198 7,198 7,198 7,198 7,198 6,600 5.94%
Div Payout % 19.61% 19.71% 20.86% 22.06% 22.82% 23.20% 24.45% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 228,894 225,762 212,585 208,183 199,855 194,099 184,977 15.24%
NOSH 59,990 59,985 59,987 60,015 60,009 59,988 60,014 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.76% 1.81% 1.67% 1.58% 1.58% 1.55% 1.48% -
ROE 16.03% 16.17% 16.24% 15.68% 15.79% 15.98% 14.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3,476.15 3,365.42 3,443.74 3,444.83 3,323.42 3,333.60 3,041.78 9.29%
EPS 61.17 60.87 57.54 54.38 52.58 51.71 44.99 22.70%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 11.00 5.96%
NAPS 3.8155 3.7636 3.5438 3.4688 3.3304 3.2356 3.0822 15.27%
Adjusted Per Share Value based on latest NOSH - 60,015
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,738.58 1,683.07 1,722.30 1,723.65 1,662.72 1,667.24 1,521.95 9.26%
EPS 30.60 30.44 28.78 27.21 26.31 25.86 22.51 22.69%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 5.50 5.96%
NAPS 1.9083 1.8822 1.7723 1.7356 1.6662 1.6182 1.5422 15.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.75 3.02 3.00 2.96 2.92 2.79 2.39 -
P/RPS 0.08 0.09 0.09 0.09 0.09 0.08 0.08 0.00%
P/EPS 4.50 4.96 5.21 5.44 5.55 5.39 5.31 -10.43%
EY 22.24 20.16 19.18 18.37 18.01 18.54 18.82 11.76%
DY 4.36 3.97 4.00 4.05 4.11 4.30 4.60 -3.50%
P/NAPS 0.72 0.80 0.85 0.85 0.88 0.86 0.78 -5.19%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 28/11/06 -
Price 3.00 2.88 3.02 3.00 2.98 2.80 2.55 -
P/RPS 0.09 0.09 0.09 0.09 0.09 0.08 0.08 8.16%
P/EPS 4.90 4.73 5.25 5.52 5.67 5.41 5.67 -9.26%
EY 20.39 21.14 19.05 18.13 17.64 18.47 17.64 10.13%
DY 4.00 4.17 3.97 4.00 4.03 4.29 4.31 -4.85%
P/NAPS 0.79 0.77 0.85 0.86 0.89 0.87 0.83 -3.23%

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