[METROD] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.44%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 695,779 595,422 534,106 499,543 495,649 495,556 504,866 23.86%
PBT 11,459 9,075 8,588 8,701 9,161 9,886 10,492 6.05%
Tax -561 67 27 324 186 -547 -463 13.66%
NP 10,898 9,142 8,615 9,025 9,347 9,339 10,029 5.70%
-
NP to SH 10,898 9,142 8,615 9,025 9,347 9,339 10,029 5.70%
-
Tax Rate 4.90% -0.74% -0.31% -3.72% -2.03% 5.53% 4.41% -
Total Cost 684,881 586,280 525,491 490,518 486,302 486,217 494,837 24.21%
-
Net Worth 109,620 146,006 143,616 142,474 145,803 142,842 140,708 -15.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,803 4,803 4,803 4,796 4,796 4,796 4,796 0.09%
Div Payout % 44.08% 52.55% 55.76% 53.15% 51.32% 51.36% 47.83% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 109,620 146,006 143,616 142,474 145,803 142,842 140,708 -15.34%
NOSH 60,000 60,052 60,047 59,931 60,046 59,897 59,960 0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.57% 1.54% 1.61% 1.81% 1.89% 1.88% 1.99% -
ROE 9.94% 6.26% 6.00% 6.33% 6.41% 6.54% 7.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,159.63 991.50 889.47 833.53 825.45 827.34 842.00 23.81%
EPS 18.16 15.22 14.35 15.06 15.57 15.59 16.73 5.62%
DPS 8.00 8.00 8.00 8.00 7.99 8.01 8.00 0.00%
NAPS 1.827 2.4313 2.3917 2.3773 2.4282 2.3848 2.3467 -15.38%
Adjusted Per Share Value based on latest NOSH - 59,931
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 579.82 496.19 445.09 416.29 413.04 412.96 420.72 23.86%
EPS 9.08 7.62 7.18 7.52 7.79 7.78 8.36 5.66%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.9135 1.2167 1.1968 1.1873 1.215 1.1904 1.1726 -15.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.34 2.34 1.61 1.67 1.78 1.56 1.70 -
P/RPS 0.20 0.24 0.18 0.20 0.22 0.19 0.20 0.00%
P/EPS 12.88 15.37 11.22 11.09 11.43 10.01 10.16 17.15%
EY 7.76 6.51 8.91 9.02 8.75 9.99 9.84 -14.65%
DY 3.42 3.42 4.97 4.79 4.49 5.13 4.71 -19.22%
P/NAPS 1.28 0.96 0.67 0.70 0.73 0.65 0.72 46.80%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 -
Price 2.30 2.16 1.82 1.78 1.80 1.90 1.56 -
P/RPS 0.20 0.22 0.20 0.21 0.22 0.23 0.19 3.48%
P/EPS 12.66 14.19 12.69 11.82 11.56 12.19 9.33 22.58%
EY 7.90 7.05 7.88 8.46 8.65 8.21 10.72 -18.42%
DY 3.48 3.70 4.40 4.49 4.44 4.21 5.13 -22.81%
P/NAPS 1.26 0.89 0.76 0.75 0.74 0.80 0.66 53.95%

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