[METROD] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.96%
YoY- 81.14%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,037,621 1,949,565 1,358,708 921,576 512,693 519,790 669,644 20.36%
PBT 40,600 35,828 28,433 16,513 8,018 10,406 10,218 25.83%
Tax -8,918 -8,805 -8,036 -1,782 113 -936 -1,104 41.62%
NP 31,681 27,022 20,397 14,730 8,132 9,470 9,114 23.06%
-
NP to SH 31,681 27,022 20,397 14,730 8,132 9,470 9,114 23.06%
-
Tax Rate 21.97% 24.58% 28.26% 10.79% -1.41% 8.99% 10.80% -
Total Cost 2,005,940 1,922,542 1,338,310 906,845 504,561 510,320 660,529 20.32%
-
Net Worth 212,636 184,922 131,526 112,742 142,567 137,884 131,922 8.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 212,636 184,922 131,526 112,742 142,567 137,884 131,922 8.27%
NOSH 60,002 59,997 59,992 60,010 59,970 39,994 39,976 6.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.55% 1.39% 1.50% 1.60% 1.59% 1.82% 1.36% -
ROE 14.90% 14.61% 15.51% 13.07% 5.70% 6.87% 6.91% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3,395.89 3,249.44 2,264.81 1,535.68 854.91 1,299.66 1,675.09 12.49%
EPS 52.80 45.04 34.00 24.55 13.56 23.68 22.80 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5438 3.0822 2.1924 1.8787 2.3773 3.4476 3.30 1.19%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,698.02 1,624.64 1,132.26 767.98 427.24 433.16 558.04 20.36%
EPS 26.40 22.52 17.00 12.28 6.78 7.89 7.60 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.772 1.541 1.0961 0.9395 1.1881 1.149 1.0994 8.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.00 2.39 2.30 2.39 1.67 2.85 2.10 -
P/RPS 0.09 0.07 0.10 0.16 0.20 0.22 0.13 -5.94%
P/EPS 5.68 5.31 6.76 9.74 12.32 12.04 9.21 -7.73%
EY 17.60 18.85 14.78 10.27 8.12 8.31 10.86 8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 1.05 1.27 0.70 0.83 0.64 4.84%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 -
Price 3.02 2.55 2.15 2.47 1.78 2.84 2.34 -
P/RPS 0.09 0.08 0.09 0.16 0.21 0.22 0.14 -7.09%
P/EPS 5.72 5.66 6.32 10.06 13.13 11.99 10.26 -9.27%
EY 17.48 17.66 15.81 9.94 7.62 8.34 9.74 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.98 1.31 0.75 0.82 0.71 3.04%

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