[METROD] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.68%
YoY- 30.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,797,424 1,819,104 1,313,076 696,936 451,672 488,912 704,448 16.88%
PBT 33,284 29,976 26,204 9,708 7,760 10,184 10,884 20.46%
Tax -8,104 -6,912 -3,588 -604 -764 -428 -976 42.27%
NP 25,180 23,064 22,616 9,104 6,996 9,756 9,908 16.81%
-
NP to SH 25,180 23,064 22,616 9,104 6,996 9,756 9,908 16.81%
-
Tax Rate 24.35% 23.06% 13.69% 6.22% 9.85% 4.20% 8.97% -
Total Cost 1,772,244 1,796,040 1,290,460 687,832 444,676 479,156 694,540 16.88%
-
Net Worth 199,855 174,588 127,713 146,006 142,842 137,183 127,645 7.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 199,855 174,588 127,713 146,006 142,842 137,183 127,645 7.75%
NOSH 60,009 60,000 60,021 60,052 59,897 39,983 39,951 7.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.40% 1.27% 1.72% 1.31% 1.55% 2.00% 1.41% -
ROE 12.60% 13.21% 17.71% 6.24% 4.90% 7.11% 7.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2,995.23 3,031.84 2,187.69 1,160.54 754.08 1,222.78 1,763.25 9.22%
EPS 41.96 38.44 37.68 15.16 11.68 24.40 24.80 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3304 2.9098 2.1278 2.4313 2.3848 3.431 3.195 0.69%
Adjusted Per Share Value based on latest NOSH - 60,052
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,498.52 1,516.60 1,094.72 581.04 376.56 407.61 587.30 16.88%
EPS 20.99 19.23 18.86 7.59 5.83 8.13 8.26 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6662 1.4556 1.0648 1.2173 1.1909 1.1437 1.0642 7.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.92 2.38 2.47 2.34 1.56 3.08 2.30 -
P/RPS 0.10 0.08 0.11 0.20 0.21 0.25 0.13 -4.27%
P/EPS 6.96 6.19 6.56 15.44 13.36 12.62 9.27 -4.66%
EY 14.37 16.15 15.26 6.48 7.49 7.92 10.78 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.16 0.96 0.65 0.90 0.72 3.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 23/05/01 -
Price 2.98 2.40 2.50 2.16 1.90 3.28 2.26 -
P/RPS 0.10 0.08 0.11 0.19 0.25 0.27 0.13 -4.27%
P/EPS 7.10 6.24 6.63 14.25 16.27 13.44 9.11 -4.06%
EY 14.08 16.02 15.07 7.02 6.15 7.44 10.97 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 1.17 0.89 0.80 0.96 0.71 3.83%

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