[METROD] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 63.55%
YoY- 83.9%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,787,020 1,996,514 2,086,547 2,113,279 2,085,366 2,018,780 2,065,830 -9.20%
PBT 39,295 41,698 45,033 46,633 45,154 44,814 44,568 -8.04%
Tax 23,942 23,238 12,746 13,388 -8,456 -8,300 -10,051 -
NP 63,237 64,936 57,779 60,021 36,698 36,514 34,517 49.66%
-
NP to SH 63,237 64,936 57,779 60,021 36,698 36,514 34,517 49.66%
-
Tax Rate -60.93% -55.73% -28.30% -28.71% 18.73% 18.52% 22.55% -
Total Cost 1,723,783 1,931,578 2,028,768 2,053,258 2,048,668 1,982,266 2,031,313 -10.35%
-
Net Worth 299,268 285,922 271,452 266,086 228,894 225,762 212,585 25.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,200 7,200 7,198 7,198 7,198 7,198 7,198 0.01%
Div Payout % 11.39% 11.09% 12.46% 11.99% 19.61% 19.71% 20.86% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 299,268 285,922 271,452 266,086 228,894 225,762 212,585 25.58%
NOSH 59,974 60,006 60,000 59,994 59,990 59,985 59,987 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.54% 3.25% 2.77% 2.84% 1.76% 1.81% 1.67% -
ROE 21.13% 22.71% 21.29% 22.56% 16.03% 16.17% 16.24% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2,979.61 3,327.19 3,477.58 3,522.47 3,476.15 3,365.42 3,443.74 -9.19%
EPS 105.44 108.22 96.30 100.04 61.17 60.87 57.54 49.69%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 4.9899 4.7649 4.5242 4.4352 3.8155 3.7636 3.5438 25.60%
Adjusted Per Share Value based on latest NOSH - 59,994
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,489.18 1,663.76 1,738.79 1,761.07 1,737.81 1,682.32 1,721.53 -9.20%
EPS 52.70 54.11 48.15 50.02 30.58 30.43 28.76 49.68%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.4939 2.3827 2.2621 2.2174 1.9075 1.8814 1.7715 25.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.87 2.71 2.86 2.80 2.75 3.02 3.00 -
P/RPS 0.10 0.08 0.08 0.08 0.08 0.09 0.09 7.26%
P/EPS 2.72 2.50 2.97 2.80 4.50 4.96 5.21 -35.13%
EY 36.74 39.93 33.67 35.73 22.24 20.16 19.18 54.17%
DY 4.18 4.43 4.20 4.29 4.36 3.97 4.00 2.97%
P/NAPS 0.58 0.57 0.63 0.63 0.72 0.80 0.85 -22.47%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 15/11/07 -
Price 3.20 2.79 2.87 2.71 3.00 2.88 3.02 -
P/RPS 0.11 0.08 0.08 0.08 0.09 0.09 0.09 14.30%
P/EPS 3.03 2.58 2.98 2.71 4.90 4.73 5.25 -30.65%
EY 32.95 38.79 33.55 36.92 20.39 21.14 19.05 44.04%
DY 3.75 4.30 4.18 4.43 4.00 4.17 3.97 -3.72%
P/NAPS 0.64 0.59 0.63 0.61 0.79 0.77 0.85 -17.22%

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