[METROD] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.63%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,959,200 1,463,456 2,155,496 1,966,498 1,831,174 1,337,804 817,202 15.68%
PBT 24,272 30,672 39,020 35,382 32,032 27,670 13,688 10.01%
Tax -15,436 -7,970 35,600 -7,776 -7,654 -5,878 -412 82.87%
NP 8,836 22,702 74,620 27,606 24,378 21,792 13,276 -6.55%
-
NP to SH 8,836 22,702 74,620 27,606 24,378 21,792 13,276 -6.55%
-
Tax Rate 63.60% 25.98% -91.24% 21.98% 23.89% 21.24% 3.01% -
Total Cost 1,950,364 1,440,754 2,080,876 1,938,892 1,806,796 1,316,012 803,926 15.90%
-
Net Worth 327,856 301,329 266,126 208,082 182,942 132,456 109,653 20.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 327,856 301,329 266,126 208,082 182,942 132,456 109,653 20.01%
NOSH 60,027 59,994 60,003 59,986 59,985 60,000 60,018 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.45% 1.55% 3.46% 1.40% 1.33% 1.63% 1.62% -
ROE 2.70% 7.53% 28.04% 13.27% 13.33% 16.45% 12.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3,263.86 2,439.31 3,592.30 3,278.21 3,052.71 2,229.67 1,361.59 15.67%
EPS 14.72 37.84 124.36 46.02 40.64 36.32 22.12 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4618 5.0226 4.4352 3.4688 3.0498 2.2076 1.827 20.01%
Adjusted Per Share Value based on latest NOSH - 60,015
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,632.67 1,219.55 1,796.25 1,638.75 1,525.98 1,114.84 681.00 15.68%
EPS 7.36 18.92 62.18 23.01 20.32 18.16 11.06 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7321 2.5111 2.2177 1.734 1.5245 1.1038 0.9138 20.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.65 3.00 2.80 2.96 2.36 2.42 2.34 -
P/RPS 0.11 0.12 0.08 0.09 0.08 0.11 0.17 -6.99%
P/EPS 24.80 7.93 2.25 6.43 5.81 6.66 10.58 15.24%
EY 4.03 12.61 44.41 15.55 17.22 15.01 9.45 -13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.63 0.85 0.77 1.10 1.28 -10.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 27/08/09 29/08/08 27/08/07 18/08/06 19/08/05 27/08/04 -
Price 3.64 3.40 2.71 3.00 2.25 2.40 2.30 -
P/RPS 0.11 0.14 0.08 0.09 0.07 0.11 0.17 -6.99%
P/EPS 24.73 8.99 2.18 6.52 5.54 6.61 10.40 15.52%
EY 4.04 11.13 45.89 15.34 18.06 15.13 9.62 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.61 0.86 0.74 1.09 1.26 -9.98%

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