[METROD] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.62%
YoY- 125.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,382,377 1,292,436 1,224,888 1,118,622 964,587 840,768 695,779 57.84%
PBT 29,869 28,799 26,850 23,983 19,859 14,959 11,459 89.07%
Tax -7,838 -7,329 -5,372 -3,385 -2,639 -1,395 -561 477.30%
NP 22,031 21,470 21,478 20,598 17,220 13,564 10,898 59.67%
-
NP to SH 22,031 21,470 21,478 20,598 17,220 13,564 10,898 59.67%
-
Tax Rate 26.24% 25.45% 20.01% 14.11% 13.29% 9.33% 4.90% -
Total Cost 1,360,346 1,270,966 1,203,410 1,098,024 947,367 827,204 684,881 57.81%
-
Net Worth 169,141 131,484 132,405 127,713 121,744 112,722 109,620 33.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,600 5,999 5,999 5,999 5,999 4,803 4,803 23.52%
Div Payout % 29.96% 27.94% 27.93% 29.12% 34.84% 35.42% 44.08% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 169,141 131,484 132,405 127,713 121,744 112,722 109,620 33.42%
NOSH 60,008 59,972 59,977 60,021 59,990 60,000 60,000 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.59% 1.66% 1.75% 1.84% 1.79% 1.61% 1.57% -
ROE 13.03% 16.33% 16.22% 16.13% 14.14% 12.03% 9.94% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2,303.62 2,155.04 2,042.26 1,863.71 1,607.91 1,401.28 1,159.63 57.82%
EPS 36.71 35.80 35.81 34.32 28.70 22.61 18.16 59.66%
DPS 11.00 10.00 10.00 10.00 10.00 8.00 8.00 23.58%
NAPS 2.8186 2.1924 2.2076 2.1278 2.0294 1.8787 1.827 33.40%
Adjusted Per Share Value based on latest NOSH - 60,021
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,152.50 1,077.51 1,021.20 932.60 804.18 700.95 580.08 57.84%
EPS 18.37 17.90 17.91 17.17 14.36 11.31 9.09 59.63%
DPS 5.50 5.00 5.00 5.00 5.00 4.00 4.00 23.58%
NAPS 1.4101 1.0962 1.1039 1.0648 1.015 0.9398 0.9139 33.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.16 2.30 2.42 2.47 2.38 2.39 2.34 -
P/RPS 0.09 0.11 0.12 0.13 0.15 0.17 0.20 -41.19%
P/EPS 5.88 6.42 6.76 7.20 8.29 10.57 12.88 -40.62%
EY 17.00 15.57 14.80 13.89 12.06 9.46 7.76 68.43%
DY 5.09 4.35 4.13 4.05 4.20 3.35 3.42 30.26%
P/NAPS 0.77 1.05 1.10 1.16 1.17 1.27 1.28 -28.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 -
Price 2.05 2.15 2.40 2.50 2.38 2.47 2.30 -
P/RPS 0.09 0.10 0.12 0.13 0.15 0.18 0.20 -41.19%
P/EPS 5.58 6.01 6.70 7.28 8.29 10.93 12.66 -41.99%
EY 17.91 16.65 14.92 13.73 12.06 9.15 7.90 72.31%
DY 5.37 4.65 4.17 4.00 4.20 3.24 3.48 33.43%
P/NAPS 0.73 0.98 1.09 1.17 1.17 1.31 1.26 -30.43%

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