[METROD] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -6.4%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,127,977 2,037,621 1,949,565 1,358,708 921,576 512,693 519,790 26.45%
PBT 40,892 40,600 35,828 28,433 16,513 8,018 10,406 25.59%
Tax 19,142 -8,918 -8,805 -8,036 -1,782 113 -936 -
NP 60,034 31,681 27,022 20,397 14,730 8,132 9,470 36.00%
-
NP to SH 60,034 31,681 27,022 20,397 14,730 8,132 9,470 36.00%
-
Tax Rate -46.81% 21.97% 24.58% 28.26% 10.79% -1.41% 8.99% -
Total Cost 2,067,942 2,005,940 1,922,542 1,338,310 906,845 504,561 510,320 26.23%
-
Net Worth 271,464 212,636 184,922 131,526 112,742 142,567 137,884 11.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 271,464 212,636 184,922 131,526 112,742 142,567 137,884 11.94%
NOSH 60,002 60,002 59,997 59,992 60,010 59,970 39,994 6.98%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.82% 1.55% 1.39% 1.50% 1.60% 1.59% 1.82% -
ROE 22.12% 14.90% 14.61% 15.51% 13.07% 5.70% 6.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3,546.47 3,395.89 3,249.44 2,264.81 1,535.68 854.91 1,299.66 18.19%
EPS 100.05 52.80 45.04 34.00 24.55 13.56 23.68 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5242 3.5438 3.0822 2.1924 1.8787 2.3773 3.4476 4.62%
Adjusted Per Share Value based on latest NOSH - 59,972
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,774.11 1,698.78 1,625.37 1,132.76 768.32 427.44 433.35 26.45%
EPS 50.05 26.41 22.53 17.01 12.28 6.78 7.90 35.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2632 1.7728 1.5417 1.0965 0.9399 1.1886 1.1496 11.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.86 3.00 2.39 2.30 2.39 1.67 2.85 -
P/RPS 0.08 0.09 0.07 0.10 0.16 0.20 0.22 -15.50%
P/EPS 2.86 5.68 5.31 6.76 9.74 12.32 12.04 -21.28%
EY 34.98 17.60 18.85 14.78 10.27 8.12 8.31 27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 0.78 1.05 1.27 0.70 0.83 -4.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 -
Price 2.87 3.02 2.55 2.15 2.47 1.78 2.84 -
P/RPS 0.08 0.09 0.08 0.09 0.16 0.21 0.22 -15.50%
P/EPS 2.87 5.72 5.66 6.32 10.06 13.13 11.99 -21.18%
EY 34.86 17.48 17.66 15.81 9.94 7.62 8.34 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.85 0.83 0.98 1.31 0.75 0.82 -4.29%

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