[METROD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.9%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,065,830 2,067,450 1,994,368 1,999,788 1,825,520 1,629,062 1,508,884 23.27%
PBT 44,568 42,664 41,816 40,989 35,415 32,050 30,812 27.87%
Tax -10,051 -10,027 -10,264 -9,966 -8,415 -8,726 -8,669 10.35%
NP 34,517 32,637 31,552 31,023 27,000 23,324 22,143 34.40%
-
NP to SH 34,517 32,637 31,552 31,023 27,000 23,324 22,143 34.40%
-
Tax Rate 22.55% 23.50% 24.55% 24.31% 23.76% 27.23% 28.14% -
Total Cost 2,031,313 2,034,813 1,962,816 1,968,765 1,798,520 1,605,738 1,486,741 23.10%
-
Net Worth 212,585 208,183 199,855 194,099 184,977 182,902 174,588 14.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,198 7,198 7,198 7,198 6,600 6,600 6,600 5.94%
Div Payout % 20.86% 22.06% 22.82% 23.20% 24.45% 28.30% 29.81% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 212,585 208,183 199,855 194,099 184,977 182,902 174,588 14.01%
NOSH 59,987 60,015 60,009 59,988 60,014 59,971 60,000 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.67% 1.58% 1.58% 1.55% 1.48% 1.43% 1.47% -
ROE 16.24% 15.68% 15.79% 15.98% 14.60% 12.75% 12.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3,443.74 3,444.83 3,323.42 3,333.60 3,041.78 2,716.37 2,514.81 23.29%
EPS 57.54 54.38 52.58 51.71 44.99 38.89 36.91 34.41%
DPS 12.00 12.00 12.00 12.00 11.00 11.00 11.00 5.96%
NAPS 3.5438 3.4688 3.3304 3.2356 3.0822 3.0498 2.9098 14.02%
Adjusted Per Share Value based on latest NOSH - 59,988
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,722.30 1,723.65 1,662.72 1,667.24 1,521.95 1,358.16 1,257.97 23.27%
EPS 28.78 27.21 26.31 25.86 22.51 19.45 18.46 34.41%
DPS 6.00 6.00 6.00 6.00 5.50 5.50 5.50 5.96%
NAPS 1.7723 1.7356 1.6662 1.6182 1.5422 1.5249 1.4556 14.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 2.96 2.92 2.79 2.39 2.36 2.38 -
P/RPS 0.09 0.09 0.09 0.08 0.08 0.09 0.09 0.00%
P/EPS 5.21 5.44 5.55 5.39 5.31 6.07 6.45 -13.25%
EY 19.18 18.37 18.01 18.54 18.82 16.48 15.51 15.19%
DY 4.00 4.05 4.11 4.30 4.60 4.66 4.62 -9.15%
P/NAPS 0.85 0.85 0.88 0.86 0.78 0.77 0.82 2.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 -
Price 3.02 3.00 2.98 2.80 2.55 2.25 2.40 -
P/RPS 0.09 0.09 0.09 0.08 0.08 0.08 0.10 -6.77%
P/EPS 5.25 5.52 5.67 5.41 5.67 5.79 6.50 -13.25%
EY 19.05 18.13 17.64 18.47 17.64 17.29 15.38 15.31%
DY 3.97 4.00 4.03 4.29 4.31 4.89 4.58 -9.08%
P/NAPS 0.85 0.86 0.89 0.87 0.83 0.74 0.82 2.42%

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