[METROD] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.07%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 964,587 534,106 504,866 636,839 598,908 506,708 550,819 -0.59%
PBT 19,859 8,588 10,492 10,018 12,593 14,059 12,906 -0.45%
Tax -2,639 27 -463 -532 -1,985 -40 -1,930 -0.33%
NP 17,220 8,615 10,029 9,486 10,608 14,019 10,976 -0.47%
-
NP to SH 17,220 8,615 10,029 9,486 10,608 14,019 10,976 -0.47%
-
Tax Rate 13.29% -0.31% 4.41% 5.31% 15.76% 0.28% 14.95% -
Total Cost 947,367 525,491 494,837 627,353 588,300 492,689 539,843 -0.59%
-
Net Worth 160,803 143,485 139,428 134,885 125,414 118,961 108,958 -0.41%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 6,000 4,799 4,798 4,002 4,003 - - -100.00%
Div Payout % 34.85% 55.71% 47.85% 42.19% 37.74% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 160,803 143,485 139,428 134,885 125,414 118,961 108,958 -0.41%
NOSH 60,003 59,993 59,982 40,025 40,030 40,054 40,058 -0.42%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 1.79% 1.61% 1.99% 1.49% 1.77% 2.77% 1.99% -
ROE 10.71% 6.00% 7.19% 7.03% 8.46% 11.78% 10.07% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,607.55 890.28 841.69 1,591.09 1,496.14 1,265.05 1,375.04 -0.16%
EPS 28.70 14.36 16.72 23.70 26.50 35.00 27.40 -0.04%
DPS 10.00 8.00 8.00 10.00 10.00 0.00 0.00 -100.00%
NAPS 2.6799 2.3917 2.3245 3.37 3.133 2.97 2.72 0.01%
Adjusted Per Share Value based on latest NOSH - 40,151
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 804.18 445.29 420.91 530.94 499.31 422.45 459.22 -0.59%
EPS 14.36 7.18 8.36 7.91 8.84 11.69 9.15 -0.47%
DPS 5.00 4.00 4.00 3.34 3.34 0.00 0.00 -100.00%
NAPS 1.3406 1.1962 1.1624 1.1245 1.0456 0.9918 0.9084 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.38 1.61 1.70 2.69 2.95 0.00 0.00 -
P/RPS 0.15 0.18 0.20 0.17 0.20 0.00 0.00 -100.00%
P/EPS 8.29 11.21 10.17 11.35 11.13 0.00 0.00 -100.00%
EY 12.06 8.92 9.84 8.81 8.98 0.00 0.00 -100.00%
DY 4.20 4.97 4.71 3.72 3.39 0.00 0.00 -100.00%
P/NAPS 0.89 0.67 0.73 0.80 0.94 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 26/02/04 27/02/03 28/02/02 28/02/01 28/02/00 - -
Price 2.38 1.82 1.56 2.65 2.30 3.34 0.00 -
P/RPS 0.15 0.20 0.19 0.17 0.15 0.26 0.00 -100.00%
P/EPS 8.29 12.67 9.33 11.18 8.68 9.54 0.00 -100.00%
EY 12.06 7.89 10.72 8.94 11.52 10.48 0.00 -100.00%
DY 4.20 4.40 5.13 3.77 4.35 0.00 0.00 -100.00%
P/NAPS 0.89 0.76 0.67 0.79 0.73 1.12 0.00 -100.00%

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