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

Stock
[METECH] METECH GROUP BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 26.31%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH'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 207,445 197,543 185,263 170,995 163,099 156,584 151,897 23.02%
PBT 5,300 6,825 10,018 8,612 6,074 2,969 3,722 26.48%
Tax -165 -639 -876 -719 -531 -257 -995 -69.71%
NP 5,135 6,186 9,142 7,893 5,543 2,712 2,727 52.31%
-
NP to SH 2,103 2,669 5,034 4,494 3,558 2,024 2,750 -16.33%
-
Tax Rate 3.11% 9.36% 8.74% 8.35% 8.74% 8.66% 26.73% -
Total Cost 202,310 191,357 176,121 163,102 157,556 153,872 149,170 22.45%
-
Net Worth 49,014 47,798 50,609 89,025 74,482 43,674 43,643 8.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 810 809 809 809 809 608 608 21.01%
Div Payout % 38.52% 30.33% 16.08% 18.02% 22.75% 30.08% 22.14% -
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 49,014 47,798 50,609 89,025 74,482 43,674 43,643 8.02%
NOSH 40,507 40,507 40,487 73,574 40,479 40,439 40,410 0.15%
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 2.48% 3.13% 4.93% 4.62% 3.40% 1.73% 1.80% -
ROE 4.29% 5.58% 9.95% 5.05% 4.78% 4.63% 6.30% -
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 512.11 487.68 457.58 232.41 402.91 387.21 375.89 22.82%
EPS 5.19 6.59 12.43 6.11 8.79 5.01 6.81 -16.52%
DPS 2.00 2.00 2.00 1.10 2.00 1.50 1.50 21.07%
NAPS 1.21 1.18 1.25 1.21 1.84 1.08 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 73,574
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.15 48.71 45.68 42.16 40.22 38.61 37.45 23.03%
EPS 0.52 0.66 1.24 1.11 0.88 0.50 0.68 -16.33%
DPS 0.20 0.20 0.20 0.20 0.20 0.15 0.15 21.07%
NAPS 0.1209 0.1179 0.1248 0.2195 0.1837 0.1077 0.1076 8.05%
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 0.55 0.44 0.50 0.54 0.34 0.56 0.56 -
P/RPS 0.11 0.09 0.11 0.23 0.08 0.14 0.15 -18.63%
P/EPS 10.59 6.68 4.02 8.84 3.87 11.19 8.23 18.24%
EY 9.44 14.97 24.87 11.31 25.85 8.94 12.15 -15.44%
DY 3.64 4.54 4.00 2.04 5.88 2.68 2.68 22.57%
P/NAPS 0.45 0.37 0.40 0.45 0.18 0.52 0.52 -9.16%
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 28/02/07 27/11/06 29/08/06 13/06/06 23/02/06 28/11/05 25/08/05 -
Price 0.62 0.47 0.41 0.46 0.44 0.42 0.56 -
P/RPS 0.12 0.10 0.09 0.20 0.11 0.11 0.15 -13.78%
P/EPS 11.94 7.13 3.30 7.53 5.01 8.39 8.23 28.06%
EY 8.37 14.02 30.33 13.28 19.98 11.92 12.15 -21.94%
DY 3.23 4.25 4.88 2.39 4.55 3.57 2.68 13.21%
P/NAPS 0.51 0.40 0.33 0.38 0.24 0.39 0.52 -1.28%

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