[METROD] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.8%
YoY- 40.82%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,553,049 1,996,514 2,018,780 1,999,788 1,382,377 964,587 534,106 19.45%
PBT 39,875 41,698 44,814 40,989 29,869 19,859 8,588 29.13%
Tax -5,799 23,238 -8,300 -9,966 -7,838 -2,639 27 -
NP 34,076 64,936 36,514 31,023 22,031 17,220 8,615 25.73%
-
NP to SH 34,076 64,936 36,514 31,023 22,031 17,220 8,615 25.73%
-
Tax Rate 14.54% -55.73% 18.52% 24.31% 26.24% 13.29% -0.31% -
Total Cost 1,518,973 1,931,578 1,982,266 1,968,765 1,360,346 947,367 525,491 19.33%
-
Net Worth 313,824 285,885 225,803 194,117 169,108 160,803 143,485 13.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,200 7,199 7,199 7,199 6,599 6,000 4,799 6.98%
Div Payout % 21.13% 11.09% 19.72% 23.21% 29.96% 34.85% 55.71% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 313,824 285,885 225,803 194,117 169,108 160,803 143,485 13.91%
NOSH 60,003 59,998 59,996 59,994 59,997 60,003 59,993 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.19% 3.25% 1.81% 1.55% 1.59% 1.79% 1.61% -
ROE 10.86% 22.71% 16.17% 15.98% 13.03% 10.71% 6.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,588.26 3,327.63 3,364.82 3,333.30 2,304.07 1,607.55 890.28 19.44%
EPS 56.79 108.23 60.86 51.71 36.72 28.70 14.36 25.72%
DPS 12.00 12.00 12.00 12.00 11.00 10.00 8.00 6.98%
NAPS 5.2301 4.7649 3.7636 3.2356 2.8186 2.6799 2.3917 13.91%
Adjusted Per Share Value based on latest NOSH - 59,988
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,294.21 1,663.76 1,682.32 1,666.49 1,151.98 803.82 445.09 19.45%
EPS 28.40 54.11 30.43 25.85 18.36 14.35 7.18 25.73%
DPS 6.00 6.00 6.00 6.00 5.50 5.00 4.00 6.98%
NAPS 2.6152 2.3824 1.8817 1.6176 1.4092 1.34 1.1957 13.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.49 2.71 3.02 2.79 2.16 2.38 1.61 -
P/RPS 0.13 0.08 0.09 0.08 0.09 0.15 0.18 -5.27%
P/EPS 6.15 2.50 4.96 5.40 5.88 8.29 11.21 -9.51%
EY 16.27 39.94 20.15 18.53 17.00 12.06 8.92 10.52%
DY 3.44 4.43 3.97 4.30 5.09 4.20 4.97 -5.94%
P/NAPS 0.67 0.57 0.80 0.86 0.77 0.89 0.67 0.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 21/02/07 22/02/06 23/02/05 26/02/04 -
Price 3.99 2.79 2.88 2.80 2.05 2.38 1.82 -
P/RPS 0.15 0.08 0.09 0.08 0.09 0.15 0.20 -4.67%
P/EPS 7.03 2.58 4.73 5.41 5.58 8.29 12.67 -9.34%
EY 14.23 38.79 21.13 18.47 17.91 12.06 7.89 10.31%
DY 3.01 4.30 4.17 4.29 5.37 4.20 4.40 -6.12%
P/NAPS 0.76 0.59 0.77 0.87 0.73 0.89 0.76 0.00%

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