[METROD] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 15.99%
YoY- 59.95%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 654,558 654,761 643,054 598,908 564,359 529,567 372,756 45.50%
PBT 11,364 12,760 12,745 12,593 10,966 12,033 9,241 14.76%
Tax -1,033 -1,532 -1,670 -1,985 -1,820 -1,007 -599 43.76%
NP 10,331 11,228 11,075 10,608 9,146 11,026 8,642 12.62%
-
NP to SH 10,331 11,228 11,075 10,608 9,146 11,026 8,642 12.62%
-
Tax Rate 9.09% 12.01% 13.10% 15.76% 16.60% 8.37% 6.48% -
Total Cost 644,227 643,533 631,979 588,300 555,213 518,541 364,114 46.23%
-
Net Worth 130,708 131,279 127,645 125,860 125,753 122,299 121,122 5.20%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 4,017 4,017 4,017 4,017 3,986 3,986 3,986 0.51%
Div Payout % 38.89% 35.78% 36.27% 37.87% 43.58% 36.15% 46.13% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 130,708 131,279 127,645 125,860 125,753 122,299 121,122 5.20%
NOSH 39,608 40,269 39,951 40,172 39,985 39,733 40,200 -0.98%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.58% 1.71% 1.72% 1.77% 1.62% 2.08% 2.32% -
ROE 7.90% 8.55% 8.68% 8.43% 7.27% 9.02% 7.13% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,652.56 1,625.93 1,609.58 1,490.84 1,411.42 1,332.80 927.25 46.94%
EPS 26.08 27.88 27.72 26.41 22.87 27.75 21.50 13.72%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 9.92 0.53%
NAPS 3.30 3.26 3.195 3.133 3.145 3.078 3.013 6.24%
Adjusted Per Share Value based on latest NOSH - 40,172
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 545.71 545.88 536.12 499.31 470.51 441.50 310.77 45.50%
EPS 8.61 9.36 9.23 8.84 7.63 9.19 7.20 12.65%
DPS 3.35 3.35 3.35 3.35 3.32 3.32 3.32 0.60%
NAPS 1.0897 1.0945 1.0642 1.0493 1.0484 1.0196 1.0098 5.20%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.10 2.26 2.30 2.95 2.86 3.42 4.24 -
P/RPS 0.13 0.14 0.14 0.20 0.20 0.26 0.46 -56.90%
P/EPS 8.05 8.11 8.30 11.17 12.50 12.32 19.72 -44.94%
EY 12.42 12.34 12.05 8.95 8.00 8.11 5.07 81.62%
DY 4.76 4.42 4.35 3.39 3.50 2.92 2.34 60.47%
P/NAPS 0.64 0.69 0.72 0.94 0.91 1.11 1.41 -40.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 30/08/01 23/05/01 28/02/01 27/11/00 25/08/00 - -
Price 2.34 2.50 2.26 2.30 2.76 3.18 0.00 -
P/RPS 0.14 0.15 0.14 0.15 0.20 0.24 0.00 -
P/EPS 8.97 8.97 8.15 8.71 12.07 11.46 0.00 -
EY 11.15 11.15 12.27 11.48 8.29 8.73 0.00 -
DY 4.27 4.00 4.42 4.35 3.62 3.14 0.00 -
P/NAPS 0.71 0.77 0.71 0.73 0.88 1.03 0.00 -

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