[METROD] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.9%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,382,377 964,587 534,106 504,866 636,839 598,908 506,708 -1.06%
PBT 29,869 19,859 8,588 10,492 10,018 12,593 14,059 -0.79%
Tax -7,838 -2,639 27 -463 -532 -1,985 -40 -5.45%
NP 22,031 17,220 8,615 10,029 9,486 10,608 14,019 -0.47%
-
NP to SH 22,031 17,220 8,615 10,029 9,486 10,608 14,019 -0.47%
-
Tax Rate 26.24% 13.29% -0.31% 4.41% 5.31% 15.76% 0.28% -
Total Cost 1,360,346 947,367 525,491 494,837 627,353 588,300 492,689 -1.07%
-
Net Worth 169,108 160,803 143,485 139,428 134,885 125,414 118,961 -0.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,599 6,000 4,799 4,798 4,002 4,003 - -100.00%
Div Payout % 29.96% 34.85% 55.71% 47.85% 42.19% 37.74% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 169,108 160,803 143,485 139,428 134,885 125,414 118,961 -0.37%
NOSH 59,997 60,003 59,993 59,982 40,025 40,030 40,054 -0.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.59% 1.79% 1.61% 1.99% 1.49% 1.77% 2.77% -
ROE 13.03% 10.71% 6.00% 7.19% 7.03% 8.46% 11.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2,304.07 1,607.55 890.28 841.69 1,591.09 1,496.14 1,265.05 -0.63%
EPS 36.72 28.70 14.36 16.72 23.70 26.50 35.00 -0.05%
DPS 11.00 10.00 8.00 8.00 10.00 10.00 0.00 -100.00%
NAPS 2.8186 2.6799 2.3917 2.3245 3.37 3.133 2.97 0.05%
Adjusted Per Share Value based on latest NOSH - 59,960
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,151.98 803.82 445.09 420.72 530.70 499.09 422.26 -1.06%
EPS 18.36 14.35 7.18 8.36 7.90 8.84 11.68 -0.47%
DPS 5.50 5.00 4.00 4.00 3.34 3.34 0.00 -100.00%
NAPS 1.4092 1.34 1.1957 1.1619 1.124 1.0451 0.9913 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.16 2.38 1.61 1.70 2.69 2.95 0.00 -
P/RPS 0.09 0.15 0.18 0.20 0.17 0.20 0.00 -100.00%
P/EPS 5.88 8.29 11.21 10.17 11.35 11.13 0.00 -100.00%
EY 17.00 12.06 8.92 9.84 8.81 8.98 0.00 -100.00%
DY 5.09 4.20 4.97 4.71 3.72 3.39 0.00 -100.00%
P/NAPS 0.77 0.89 0.67 0.73 0.80 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 26/02/04 27/02/03 28/02/02 28/02/01 28/02/00 -
Price 2.05 2.38 1.82 1.56 2.65 2.30 3.34 -
P/RPS 0.09 0.15 0.20 0.19 0.17 0.15 0.26 1.13%
P/EPS 5.58 8.29 12.67 9.33 11.18 8.68 9.54 0.57%
EY 17.91 12.06 7.89 10.72 8.94 11.52 10.48 -0.56%
DY 5.37 4.20 4.40 5.13 3.77 4.35 0.00 -100.00%
P/NAPS 0.73 0.89 0.76 0.67 0.79 0.73 1.12 0.45%

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