[METROD] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 45.83%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,966,498 1,831,174 1,337,804 817,202 493,856 512,290 689,260 19.08%
PBT 35,382 32,032 27,670 13,688 7,946 10,608 11,056 21.38%
Tax -7,776 -7,654 -5,878 -412 764 -534 -1,028 40.08%
NP 27,606 24,378 21,792 13,276 8,710 10,074 10,028 18.37%
-
NP to SH 27,606 24,378 21,792 13,276 8,710 10,074 10,028 18.37%
-
Tax Rate 21.98% 23.89% 21.24% 3.01% -9.61% 5.03% 9.30% -
Total Cost 1,938,892 1,806,796 1,316,012 803,926 485,146 502,216 679,232 19.09%
-
Net Worth 208,082 182,942 132,456 109,653 145,658 135,862 130,765 8.04%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 208,082 182,942 132,456 109,653 145,658 135,862 130,765 8.04%
NOSH 59,986 59,985 60,000 60,018 59,986 40,007 40,112 6.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.40% 1.33% 1.63% 1.62% 1.76% 1.97% 1.45% -
ROE 13.27% 13.33% 16.45% 12.11% 5.98% 7.41% 7.67% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3,278.21 3,052.71 2,229.67 1,361.59 823.28 1,280.47 1,718.34 11.36%
EPS 46.02 40.64 36.32 22.12 14.52 25.18 25.00 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4688 3.0498 2.2076 1.827 2.4282 3.3959 3.26 1.03%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,638.75 1,525.98 1,114.84 681.00 411.55 426.91 574.38 19.08%
EPS 23.01 20.32 18.16 11.06 7.26 8.39 8.36 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.734 1.5245 1.1038 0.9138 1.2138 1.1322 1.0897 8.04%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.96 2.36 2.42 2.34 1.78 2.94 2.26 -
P/RPS 0.09 0.08 0.11 0.17 0.22 0.23 0.13 -5.94%
P/EPS 6.43 5.81 6.66 10.58 12.26 11.68 9.04 -5.51%
EY 15.55 17.22 15.01 9.45 8.16 8.56 11.06 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 1.10 1.28 0.73 0.87 0.69 3.53%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 18/08/06 19/08/05 27/08/04 28/08/03 29/08/02 30/08/01 -
Price 3.00 2.25 2.40 2.30 1.80 2.90 2.50 -
P/RPS 0.09 0.07 0.11 0.17 0.22 0.23 0.15 -8.15%
P/EPS 6.52 5.54 6.61 10.40 12.40 11.52 10.00 -6.87%
EY 15.34 18.06 15.13 9.62 8.07 8.68 10.00 7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 1.09 1.26 0.74 0.85 0.77 1.85%

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