[METROD] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.54%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 840,768 695,779 595,422 534,106 499,543 495,649 495,556 42.11%
PBT 14,959 11,459 9,075 8,588 8,701 9,161 9,886 31.70%
Tax -1,395 -561 67 27 324 186 -547 86.34%
NP 13,564 10,898 9,142 8,615 9,025 9,347 9,339 28.16%
-
NP to SH 13,564 10,898 9,142 8,615 9,025 9,347 9,339 28.16%
-
Tax Rate 9.33% 4.90% -0.74% -0.31% -3.72% -2.03% 5.53% -
Total Cost 827,204 684,881 586,280 525,491 490,518 486,302 486,217 42.37%
-
Net Worth 112,722 109,620 146,006 143,616 142,474 145,803 142,842 -14.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,803 4,803 4,803 4,803 4,796 4,796 4,796 0.09%
Div Payout % 35.42% 44.08% 52.55% 55.76% 53.15% 51.32% 51.36% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 112,722 109,620 146,006 143,616 142,474 145,803 142,842 -14.56%
NOSH 60,000 60,000 60,052 60,047 59,931 60,046 59,897 0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.61% 1.57% 1.54% 1.61% 1.81% 1.89% 1.88% -
ROE 12.03% 9.94% 6.26% 6.00% 6.33% 6.41% 6.54% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,401.28 1,159.63 991.50 889.47 833.53 825.45 827.34 41.95%
EPS 22.61 18.16 15.22 14.35 15.06 15.57 15.59 28.03%
DPS 8.00 8.00 8.00 8.00 8.00 7.99 8.01 -0.08%
NAPS 1.8787 1.827 2.4313 2.3917 2.3773 2.4282 2.3848 -14.66%
Adjusted Per Share Value based on latest NOSH - 60,047
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 700.64 579.82 496.19 445.09 416.29 413.04 412.96 42.11%
EPS 11.30 9.08 7.62 7.18 7.52 7.79 7.78 28.16%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 0.9394 0.9135 1.2167 1.1968 1.1873 1.215 1.1904 -14.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.39 2.34 2.34 1.61 1.67 1.78 1.56 -
P/RPS 0.17 0.20 0.24 0.18 0.20 0.22 0.19 -7.12%
P/EPS 10.57 12.88 15.37 11.22 11.09 11.43 10.01 3.68%
EY 9.46 7.76 6.51 8.91 9.02 8.75 9.99 -3.55%
DY 3.35 3.42 3.42 4.97 4.79 4.49 5.13 -24.67%
P/NAPS 1.27 1.28 0.96 0.67 0.70 0.73 0.65 56.09%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 30/05/03 -
Price 2.47 2.30 2.16 1.82 1.78 1.80 1.90 -
P/RPS 0.18 0.20 0.22 0.20 0.21 0.22 0.23 -15.03%
P/EPS 10.93 12.66 14.19 12.69 11.82 11.56 12.19 -6.99%
EY 9.15 7.90 7.05 7.88 8.46 8.65 8.21 7.47%
DY 3.24 3.48 3.70 4.40 4.49 4.44 4.21 -15.98%
P/NAPS 1.31 1.26 0.89 0.76 0.75 0.74 0.80 38.80%

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