[METROD] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.04%
YoY- 58.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,629,062 1,508,884 1,382,377 1,292,436 1,224,888 1,118,622 964,587 41.95%
PBT 32,050 30,812 29,869 28,799 26,850 23,983 19,859 37.70%
Tax -8,726 -8,669 -7,838 -7,329 -5,372 -3,385 -2,639 122.43%
NP 23,324 22,143 22,031 21,470 21,478 20,598 17,220 22.48%
-
NP to SH 23,324 22,143 22,031 21,470 21,478 20,598 17,220 22.48%
-
Tax Rate 27.23% 28.14% 26.24% 25.45% 20.01% 14.11% 13.29% -
Total Cost 1,605,738 1,486,741 1,360,346 1,270,966 1,203,410 1,098,024 947,367 42.29%
-
Net Worth 182,902 174,588 169,141 131,484 132,405 127,713 121,744 31.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,600 6,600 6,600 5,999 5,999 5,999 5,999 6.59%
Div Payout % 28.30% 29.81% 29.96% 27.94% 27.93% 29.12% 34.84% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 182,902 174,588 169,141 131,484 132,405 127,713 121,744 31.27%
NOSH 59,971 60,000 60,008 59,972 59,977 60,021 59,990 -0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.43% 1.47% 1.59% 1.66% 1.75% 1.84% 1.79% -
ROE 12.75% 12.68% 13.03% 16.33% 16.22% 16.13% 14.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2,716.37 2,514.81 2,303.62 2,155.04 2,042.26 1,863.71 1,607.91 41.98%
EPS 38.89 36.91 36.71 35.80 35.81 34.32 28.70 22.52%
DPS 11.00 11.00 11.00 10.00 10.00 10.00 10.00 6.57%
NAPS 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 2.0294 31.29%
Adjusted Per Share Value based on latest NOSH - 59,972
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,358.16 1,257.97 1,152.50 1,077.51 1,021.20 932.60 804.18 41.95%
EPS 19.45 18.46 18.37 17.90 17.91 17.17 14.36 22.48%
DPS 5.50 5.50 5.50 5.00 5.00 5.00 5.00 6.57%
NAPS 1.5249 1.4556 1.4101 1.0962 1.1039 1.0648 1.015 31.27%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.36 2.38 2.16 2.30 2.42 2.47 2.38 -
P/RPS 0.09 0.09 0.09 0.11 0.12 0.13 0.15 -28.92%
P/EPS 6.07 6.45 5.88 6.42 6.76 7.20 8.29 -18.80%
EY 16.48 15.51 17.00 15.57 14.80 13.89 12.06 23.21%
DY 4.66 4.62 5.09 4.35 4.13 4.05 4.20 7.19%
P/NAPS 0.77 0.82 0.77 1.05 1.10 1.16 1.17 -24.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 -
Price 2.25 2.40 2.05 2.15 2.40 2.50 2.38 -
P/RPS 0.08 0.10 0.09 0.10 0.12 0.13 0.15 -34.31%
P/EPS 5.79 6.50 5.58 6.01 6.70 7.28 8.29 -21.33%
EY 17.29 15.38 17.91 16.65 14.92 13.73 12.06 27.22%
DY 4.89 4.58 5.37 4.65 4.17 4.00 4.20 10.70%
P/NAPS 0.74 0.82 0.73 0.98 1.09 1.17 1.17 -26.37%

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