[METROD] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.01%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,996,514 2,018,780 1,999,788 1,382,377 964,587 534,106 504,866 25.72%
PBT 41,698 44,814 40,989 29,869 19,859 8,588 10,492 25.83%
Tax 23,238 -8,300 -9,966 -7,838 -2,639 27 -463 -
NP 64,936 36,514 31,023 22,031 17,220 8,615 10,029 36.48%
-
NP to SH 64,936 36,514 31,023 22,031 17,220 8,615 10,029 36.48%
-
Tax Rate -55.73% 18.52% 24.31% 26.24% 13.29% -0.31% 4.41% -
Total Cost 1,931,578 1,982,266 1,968,765 1,360,346 947,367 525,491 494,837 25.45%
-
Net Worth 285,885 225,803 194,117 169,108 160,803 143,485 139,428 12.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,199 7,199 7,199 6,599 6,000 4,799 4,798 6.98%
Div Payout % 11.09% 19.72% 23.21% 29.96% 34.85% 55.71% 47.85% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 285,885 225,803 194,117 169,108 160,803 143,485 139,428 12.70%
NOSH 59,998 59,996 59,994 59,997 60,003 59,993 59,982 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.25% 1.81% 1.55% 1.59% 1.79% 1.61% 1.99% -
ROE 22.71% 16.17% 15.98% 13.03% 10.71% 6.00% 7.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3,327.63 3,364.82 3,333.30 2,304.07 1,607.55 890.28 841.69 25.72%
EPS 108.23 60.86 51.71 36.72 28.70 14.36 16.72 36.47%
DPS 12.00 12.00 12.00 11.00 10.00 8.00 8.00 6.98%
NAPS 4.7649 3.7636 3.2356 2.8186 2.6799 2.3917 2.3245 12.69%
Adjusted Per Share Value based on latest NOSH - 60,008
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,663.76 1,682.32 1,666.49 1,151.98 803.82 445.09 420.72 25.72%
EPS 54.11 30.43 25.85 18.36 14.35 7.18 8.36 36.47%
DPS 6.00 6.00 6.00 5.50 5.00 4.00 4.00 6.98%
NAPS 2.3824 1.8817 1.6176 1.4092 1.34 1.1957 1.1619 12.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.71 3.02 2.79 2.16 2.38 1.61 1.70 -
P/RPS 0.08 0.09 0.08 0.09 0.15 0.18 0.20 -14.15%
P/EPS 2.50 4.96 5.40 5.88 8.29 11.21 10.17 -20.83%
EY 39.94 20.15 18.53 17.00 12.06 8.92 9.84 26.27%
DY 4.43 3.97 4.30 5.09 4.20 4.97 4.71 -1.01%
P/NAPS 0.57 0.80 0.86 0.77 0.89 0.67 0.73 -4.03%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 21/02/07 22/02/06 23/02/05 26/02/04 27/02/03 -
Price 2.79 2.88 2.80 2.05 2.38 1.82 1.56 -
P/RPS 0.08 0.09 0.08 0.09 0.15 0.20 0.19 -13.41%
P/EPS 2.58 4.73 5.41 5.58 8.29 12.67 9.33 -19.26%
EY 38.79 21.13 18.47 17.91 12.06 7.89 10.72 23.88%
DY 4.30 4.17 4.29 5.37 4.20 4.40 5.13 -2.89%
P/NAPS 0.59 0.77 0.87 0.73 0.89 0.76 0.67 -2.09%

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