[METROD] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.85%
YoY- 32.48%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,527,622 2,127,977 2,037,621 1,949,565 1,358,708 921,576 512,693 19.93%
PBT 32,978 40,892 40,600 35,828 28,433 16,513 8,018 26.55%
Tax -8,053 19,142 -8,918 -8,805 -8,036 -1,782 113 -
NP 24,925 60,034 31,681 27,022 20,397 14,730 8,132 20.50%
-
NP to SH 24,925 60,034 31,681 27,022 20,397 14,730 8,132 20.50%
-
Tax Rate 24.42% -46.81% 21.97% 24.58% 28.26% 10.79% -1.41% -
Total Cost 1,502,697 2,067,942 2,005,940 1,922,542 1,338,310 906,845 504,561 19.92%
-
Net Worth 297,634 271,464 212,636 184,922 131,526 112,742 142,567 13.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 297,634 271,464 212,636 184,922 131,526 112,742 142,567 13.03%
NOSH 59,993 60,002 60,002 59,997 59,992 60,010 59,970 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.63% 2.82% 1.55% 1.39% 1.50% 1.60% 1.59% -
ROE 8.37% 22.12% 14.90% 14.61% 15.51% 13.07% 5.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2,546.31 3,546.47 3,395.89 3,249.44 2,264.81 1,535.68 854.91 19.92%
EPS 41.55 100.05 52.80 45.04 34.00 24.55 13.56 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9611 4.5242 3.5438 3.0822 2.1924 1.8787 2.3773 13.03%
Adjusted Per Share Value based on latest NOSH - 60,014
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1,273.02 1,773.31 1,698.02 1,624.64 1,132.26 767.98 427.24 19.93%
EPS 20.77 50.03 26.40 22.52 17.00 12.28 6.78 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4803 2.2622 1.772 1.541 1.0961 0.9395 1.1881 13.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.45 2.86 3.00 2.39 2.30 2.39 1.67 -
P/RPS 0.14 0.08 0.09 0.07 0.10 0.16 0.20 -5.76%
P/EPS 8.30 2.86 5.68 5.31 6.76 9.74 12.32 -6.36%
EY 12.04 34.98 17.60 18.85 14.78 10.27 8.12 6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.85 0.78 1.05 1.27 0.70 0.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/11/09 12/11/08 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 -
Price 3.49 2.87 3.02 2.55 2.15 2.47 1.78 -
P/RPS 0.14 0.08 0.09 0.08 0.09 0.16 0.21 -6.52%
P/EPS 8.40 2.87 5.72 5.66 6.32 10.06 13.13 -7.16%
EY 11.90 34.86 17.48 17.66 15.81 9.94 7.62 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.85 0.83 0.98 1.31 0.75 -1.14%

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