[METROD] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 31.34%
YoY- 148.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,063,768 1,797,424 1,819,104 1,313,076 696,936 451,672 488,912 27.09%
PBT 34,644 33,284 29,976 26,204 9,708 7,760 10,184 22.61%
Tax -8,728 -8,104 -6,912 -3,588 -604 -764 -428 65.21%
NP 25,916 25,180 23,064 22,616 9,104 6,996 9,756 17.66%
-
NP to SH 25,916 25,180 23,064 22,616 9,104 6,996 9,756 17.66%
-
Tax Rate 25.19% 24.35% 23.06% 13.69% 6.22% 9.85% 4.20% -
Total Cost 2,037,852 1,772,244 1,796,040 1,290,460 687,832 444,676 479,156 27.25%
-
Net Worth 228,894 199,855 174,588 127,713 146,006 142,842 137,183 8.89%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 228,894 199,855 174,588 127,713 146,006 142,842 137,183 8.89%
NOSH 59,990 60,009 60,000 60,021 60,052 59,897 39,983 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.26% 1.40% 1.27% 1.72% 1.31% 1.55% 2.00% -
ROE 11.32% 12.60% 13.21% 17.71% 6.24% 4.90% 7.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3,440.14 2,995.23 3,031.84 2,187.69 1,160.54 754.08 1,222.78 18.79%
EPS 43.20 41.96 38.44 37.68 15.16 11.68 24.40 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8155 3.3304 2.9098 2.1278 2.4313 2.3848 3.431 1.78%
Adjusted Per Share Value based on latest NOSH - 60,021
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,720.58 1,498.52 1,516.60 1,094.72 581.04 376.56 407.61 27.09%
EPS 21.61 20.99 19.23 18.86 7.59 5.83 8.13 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9083 1.6662 1.4556 1.0648 1.2173 1.1909 1.1437 8.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.75 2.92 2.38 2.47 2.34 1.56 3.08 -
P/RPS 0.08 0.10 0.08 0.11 0.20 0.21 0.25 -17.28%
P/EPS 6.37 6.96 6.19 6.56 15.44 13.36 12.62 -10.76%
EY 15.71 14.37 16.15 15.26 6.48 7.49 7.92 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.82 1.16 0.96 0.65 0.90 -3.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 -
Price 3.00 2.98 2.40 2.50 2.16 1.90 3.28 -
P/RPS 0.09 0.10 0.08 0.11 0.19 0.25 0.27 -16.71%
P/EPS 6.94 7.10 6.24 6.63 14.25 16.27 13.44 -10.42%
EY 14.40 14.08 16.02 15.07 7.02 6.15 7.44 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.82 1.17 0.89 0.80 0.96 -3.19%

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