[METROD] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -7.99%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 547,904 582,505 636,389 654,558 654,761 643,054 598,908 -5.77%
PBT 9,794 9,843 10,018 11,364 12,760 12,745 12,593 -15.46%
Tax -285 -395 -532 -1,033 -1,532 -1,670 -1,985 -72.67%
NP 9,509 9,448 9,486 10,331 11,228 11,075 10,608 -7.05%
-
NP to SH 9,509 9,448 9,486 10,331 11,228 11,075 10,608 -7.05%
-
Tax Rate 2.91% 4.01% 5.31% 9.09% 12.01% 13.10% 15.76% -
Total Cost 538,395 573,057 626,903 644,227 643,533 631,979 588,300 -5.75%
-
Net Worth 119,907 119,950 120,454 130,708 131,279 127,645 125,860 -3.18%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,015 4,015 4,015 4,017 4,017 4,017 4,017 -0.03%
Div Payout % 42.22% 42.50% 42.33% 38.89% 35.78% 36.27% 37.87% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 119,907 119,950 120,454 130,708 131,279 127,645 125,860 -3.18%
NOSH 39,969 39,983 40,151 39,608 40,269 39,951 40,172 -0.33%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.74% 1.62% 1.49% 1.58% 1.71% 1.72% 1.77% -
ROE 7.93% 7.88% 7.88% 7.90% 8.55% 8.68% 8.43% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,370.81 1,456.86 1,584.97 1,652.56 1,625.93 1,609.58 1,490.84 -5.45%
EPS 23.79 23.63 23.63 26.08 27.88 27.72 26.41 -6.74%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.00 3.00 3.00 3.30 3.26 3.195 3.133 -2.85%
Adjusted Per Share Value based on latest NOSH - 39,608
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 456.59 485.42 530.32 545.47 545.63 535.88 499.09 -5.77%
EPS 7.92 7.87 7.90 8.61 9.36 9.23 8.84 -7.08%
DPS 3.35 3.35 3.35 3.35 3.35 3.35 3.35 0.00%
NAPS 0.9992 0.9996 1.0038 1.0892 1.094 1.0637 1.0488 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.94 3.08 2.69 2.10 2.26 2.30 2.95 -
P/RPS 0.21 0.21 0.17 0.13 0.14 0.14 0.20 3.31%
P/EPS 12.36 13.03 11.39 8.05 8.11 8.30 11.17 7.00%
EY 8.09 7.67 8.78 12.42 12.34 12.05 8.95 -6.53%
DY 3.40 3.25 3.72 4.76 4.42 4.35 3.39 0.19%
P/NAPS 0.98 1.03 0.90 0.64 0.69 0.72 0.94 2.82%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 26/04/02 28/02/02 23/11/01 30/08/01 23/05/01 28/02/01 -
Price 2.90 3.28 2.65 2.34 2.50 2.26 2.30 -
P/RPS 0.21 0.23 0.17 0.14 0.15 0.14 0.15 25.22%
P/EPS 12.19 13.88 11.22 8.97 8.97 8.15 8.71 25.19%
EY 8.20 7.20 8.92 11.15 11.15 12.27 11.48 -20.14%
DY 3.45 3.05 3.77 4.27 4.00 4.42 4.35 -14.35%
P/NAPS 0.97 1.09 0.88 0.71 0.77 0.71 0.73 20.92%

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