[METROD] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2.83%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 499,543 495,649 495,556 504,866 523,899 547,904 582,505 -9.72%
PBT 8,701 9,161 9,886 10,492 10,159 9,794 9,843 -7.88%
Tax 324 186 -547 -463 -406 -285 -395 -
NP 9,025 9,347 9,339 10,029 9,753 9,509 9,448 -3.00%
-
NP to SH 9,025 9,347 9,339 10,029 9,753 9,509 9,448 -3.00%
-
Tax Rate -3.72% -2.03% 5.53% 4.41% 4.00% 2.91% 4.01% -
Total Cost 490,518 486,302 486,217 494,837 514,146 538,395 573,057 -9.84%
-
Net Worth 142,474 145,803 142,842 140,708 119,883 119,907 119,950 12.14%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,796 4,796 4,796 4,796 4,015 4,015 4,015 12.56%
Div Payout % 53.15% 51.32% 51.36% 47.83% 41.17% 42.22% 42.50% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,474 145,803 142,842 140,708 119,883 119,907 119,950 12.14%
NOSH 59,931 60,046 59,897 59,960 39,961 39,969 39,983 30.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.81% 1.89% 1.88% 1.99% 1.86% 1.74% 1.62% -
ROE 6.33% 6.41% 6.54% 7.13% 8.14% 7.93% 7.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 833.53 825.45 827.34 842.00 1,311.02 1,370.81 1,456.86 -31.05%
EPS 15.06 15.57 15.59 16.73 24.41 23.79 23.63 -25.92%
DPS 8.00 7.99 8.01 8.00 10.00 10.00 10.00 -13.81%
NAPS 2.3773 2.4282 2.3848 2.3467 3.00 3.00 3.00 -14.35%
Adjusted Per Share Value based on latest NOSH - 59,960
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 416.29 413.04 412.96 420.72 436.58 456.59 485.42 -9.72%
EPS 7.52 7.79 7.78 8.36 8.13 7.92 7.87 -2.98%
DPS 4.00 4.00 4.00 4.00 3.35 3.35 3.35 12.53%
NAPS 1.1873 1.215 1.1904 1.1726 0.999 0.9992 0.9996 12.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.67 1.78 1.56 1.70 2.85 2.94 3.08 -
P/RPS 0.20 0.22 0.19 0.20 0.22 0.21 0.21 -3.19%
P/EPS 11.09 11.43 10.01 10.16 11.68 12.36 13.03 -10.18%
EY 9.02 8.75 9.99 9.84 8.56 8.09 7.67 11.40%
DY 4.79 4.49 5.13 4.71 3.51 3.40 3.25 29.47%
P/NAPS 0.70 0.73 0.65 0.72 0.95 0.98 1.03 -22.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 29/08/02 26/04/02 -
Price 1.78 1.80 1.90 1.56 2.84 2.90 3.28 -
P/RPS 0.21 0.22 0.23 0.19 0.22 0.21 0.23 -5.87%
P/EPS 11.82 11.56 12.19 9.33 11.64 12.19 13.88 -10.14%
EY 8.46 8.65 8.21 10.72 8.59 8.20 7.20 11.33%
DY 4.49 4.44 4.21 5.13 3.52 3.45 3.05 29.37%
P/NAPS 0.75 0.74 0.80 0.66 0.95 0.97 1.09 -22.04%

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