[METROD] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.88%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 534,106 499,543 495,649 495,556 504,866 523,899 547,904 -1.68%
PBT 8,588 8,701 9,161 9,886 10,492 10,159 9,794 -8.36%
Tax 27 324 186 -547 -463 -406 -285 -
NP 8,615 9,025 9,347 9,339 10,029 9,753 9,509 -6.35%
-
NP to SH 8,615 9,025 9,347 9,339 10,029 9,753 9,509 -6.35%
-
Tax Rate -0.31% -3.72% -2.03% 5.53% 4.41% 4.00% 2.91% -
Total Cost 525,491 490,518 486,302 486,217 494,837 514,146 538,395 -1.59%
-
Net Worth 143,616 142,474 145,803 142,842 140,708 119,883 119,907 12.74%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,803 4,796 4,796 4,796 4,796 4,015 4,015 12.65%
Div Payout % 55.76% 53.15% 51.32% 51.36% 47.83% 41.17% 42.22% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 143,616 142,474 145,803 142,842 140,708 119,883 119,907 12.74%
NOSH 60,047 59,931 60,046 59,897 59,960 39,961 39,969 31.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.61% 1.81% 1.89% 1.88% 1.99% 1.86% 1.74% -
ROE 6.00% 6.33% 6.41% 6.54% 7.13% 8.14% 7.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 889.47 833.53 825.45 827.34 842.00 1,311.02 1,370.81 -24.99%
EPS 14.35 15.06 15.57 15.59 16.73 24.41 23.79 -28.54%
DPS 8.00 8.00 7.99 8.01 8.00 10.00 10.00 -13.78%
NAPS 2.3917 2.3773 2.4282 2.3848 2.3467 3.00 3.00 -13.98%
Adjusted Per Share Value based on latest NOSH - 59,897
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 445.09 416.29 413.04 412.96 420.72 436.58 456.59 -1.68%
EPS 7.18 7.52 7.79 7.78 8.36 8.13 7.92 -6.31%
DPS 4.00 4.00 4.00 4.00 4.00 3.35 3.35 12.51%
NAPS 1.1968 1.1873 1.215 1.1904 1.1726 0.999 0.9992 12.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.61 1.67 1.78 1.56 1.70 2.85 2.94 -
P/RPS 0.18 0.20 0.22 0.19 0.20 0.22 0.21 -9.74%
P/EPS 11.22 11.09 11.43 10.01 10.16 11.68 12.36 -6.23%
EY 8.91 9.02 8.75 9.99 9.84 8.56 8.09 6.62%
DY 4.97 4.79 4.49 5.13 4.71 3.51 3.40 28.71%
P/NAPS 0.67 0.70 0.73 0.65 0.72 0.95 0.98 -22.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 30/05/03 27/02/03 07/11/02 29/08/02 -
Price 1.82 1.78 1.80 1.90 1.56 2.84 2.90 -
P/RPS 0.20 0.21 0.22 0.23 0.19 0.22 0.21 -3.19%
P/EPS 12.69 11.82 11.56 12.19 9.33 11.64 12.19 2.70%
EY 7.88 8.46 8.65 8.21 10.72 8.59 8.20 -2.61%
DY 4.40 4.49 4.44 4.21 5.13 3.52 3.45 17.55%
P/NAPS 0.76 0.75 0.74 0.80 0.66 0.95 0.97 -14.97%

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