[METROD] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.51%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,999,788 1,825,520 1,629,062 1,508,884 1,382,377 1,292,436 1,224,888 38.52%
PBT 40,989 35,415 32,050 30,812 29,869 28,799 26,850 32.47%
Tax -9,966 -8,415 -8,726 -8,669 -7,838 -7,329 -5,372 50.81%
NP 31,023 27,000 23,324 22,143 22,031 21,470 21,478 27.69%
-
NP to SH 31,023 27,000 23,324 22,143 22,031 21,470 21,478 27.69%
-
Tax Rate 24.31% 23.76% 27.23% 28.14% 26.24% 25.45% 20.01% -
Total Cost 1,968,765 1,798,520 1,605,738 1,486,741 1,360,346 1,270,966 1,203,410 38.71%
-
Net Worth 194,099 184,977 182,902 174,588 169,141 131,484 132,405 28.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,198 6,600 6,600 6,600 6,600 5,999 5,999 12.87%
Div Payout % 23.20% 24.45% 28.30% 29.81% 29.96% 27.94% 27.93% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 194,099 184,977 182,902 174,588 169,141 131,484 132,405 28.95%
NOSH 59,988 60,014 59,971 60,000 60,008 59,972 59,977 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.55% 1.48% 1.43% 1.47% 1.59% 1.66% 1.75% -
ROE 15.98% 14.60% 12.75% 12.68% 13.03% 16.33% 16.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3,333.60 3,041.78 2,716.37 2,514.81 2,303.62 2,155.04 2,042.26 38.50%
EPS 51.71 44.99 38.89 36.91 36.71 35.80 35.81 27.67%
DPS 12.00 11.00 11.00 11.00 11.00 10.00 10.00 12.88%
NAPS 3.2356 3.0822 3.0498 2.9098 2.8186 2.1924 2.2076 28.93%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,667.24 1,521.95 1,358.16 1,257.97 1,152.50 1,077.51 1,021.20 38.52%
EPS 25.86 22.51 19.45 18.46 18.37 17.90 17.91 27.66%
DPS 6.00 5.50 5.50 5.50 5.50 5.00 5.00 12.88%
NAPS 1.6182 1.5422 1.5249 1.4556 1.4101 1.0962 1.1039 28.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.79 2.39 2.36 2.38 2.16 2.30 2.42 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.11 0.12 -23.62%
P/EPS 5.39 5.31 6.07 6.45 5.88 6.42 6.76 -13.97%
EY 18.54 18.82 16.48 15.51 17.00 15.57 14.80 16.15%
DY 4.30 4.60 4.66 4.62 5.09 4.35 4.13 2.71%
P/NAPS 0.86 0.78 0.77 0.82 0.77 1.05 1.10 -15.09%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 15/11/05 19/08/05 -
Price 2.80 2.55 2.25 2.40 2.05 2.15 2.40 -
P/RPS 0.08 0.08 0.08 0.10 0.09 0.10 0.12 -23.62%
P/EPS 5.41 5.67 5.79 6.50 5.58 6.01 6.70 -13.25%
EY 18.47 17.64 17.29 15.38 17.91 16.65 14.92 15.24%
DY 4.29 4.31 4.89 4.58 5.37 4.65 4.17 1.90%
P/NAPS 0.87 0.83 0.74 0.82 0.73 0.98 1.09 -13.91%

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