[METROD] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 2.61%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,825,520 1,629,062 1,508,884 1,382,377 1,292,436 1,224,888 1,118,622 38.57%
PBT 35,415 32,050 30,812 29,869 28,799 26,850 23,983 29.64%
Tax -8,415 -8,726 -8,669 -7,838 -7,329 -5,372 -3,385 83.41%
NP 27,000 23,324 22,143 22,031 21,470 21,478 20,598 19.75%
-
NP to SH 27,000 23,324 22,143 22,031 21,470 21,478 20,598 19.75%
-
Tax Rate 23.76% 27.23% 28.14% 26.24% 25.45% 20.01% 14.11% -
Total Cost 1,798,520 1,605,738 1,486,741 1,360,346 1,270,966 1,203,410 1,098,024 38.91%
-
Net Worth 184,977 182,902 174,588 169,141 131,484 132,405 127,713 27.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,600 6,600 6,600 6,600 5,999 5,999 5,999 6.56%
Div Payout % 24.45% 28.30% 29.81% 29.96% 27.94% 27.93% 29.12% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 184,977 182,902 174,588 169,141 131,484 132,405 127,713 27.98%
NOSH 60,014 59,971 60,000 60,008 59,972 59,977 60,021 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.48% 1.43% 1.47% 1.59% 1.66% 1.75% 1.84% -
ROE 14.60% 12.75% 12.68% 13.03% 16.33% 16.22% 16.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3,041.78 2,716.37 2,514.81 2,303.62 2,155.04 2,042.26 1,863.71 38.58%
EPS 44.99 38.89 36.91 36.71 35.80 35.81 34.32 19.75%
DPS 11.00 11.00 11.00 11.00 10.00 10.00 10.00 6.55%
NAPS 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 2.1278 27.99%
Adjusted Per Share Value based on latest NOSH - 60,008
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,521.27 1,357.55 1,257.40 1,151.98 1,077.03 1,020.74 932.19 38.57%
EPS 22.50 19.44 18.45 18.36 17.89 17.90 17.17 19.73%
DPS 5.50 5.50 5.50 5.50 5.00 5.00 5.00 6.55%
NAPS 1.5415 1.5242 1.4549 1.4095 1.0957 1.1034 1.0643 27.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.39 2.36 2.38 2.16 2.30 2.42 2.47 -
P/RPS 0.08 0.09 0.09 0.09 0.11 0.12 0.13 -27.62%
P/EPS 5.31 6.07 6.45 5.88 6.42 6.76 7.20 -18.35%
EY 18.82 16.48 15.51 17.00 15.57 14.80 13.89 22.42%
DY 4.60 4.66 4.62 5.09 4.35 4.13 4.05 8.85%
P/NAPS 0.78 0.77 0.82 0.77 1.05 1.10 1.16 -23.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 -
Price 2.55 2.25 2.40 2.05 2.15 2.40 2.50 -
P/RPS 0.08 0.08 0.10 0.09 0.10 0.12 0.13 -27.62%
P/EPS 5.67 5.79 6.50 5.58 6.01 6.70 7.28 -15.33%
EY 17.64 17.29 15.38 17.91 16.65 14.92 13.73 18.16%
DY 4.31 4.89 4.58 5.37 4.65 4.17 4.00 5.09%
P/NAPS 0.83 0.74 0.82 0.73 0.98 1.09 1.17 -20.44%

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