[METROD] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.05%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,462,174 1,019,031 691,182 384,520 389,843 502,233 446,683 21.84%
PBT 26,871 21,325 12,385 6,014 7,805 7,664 8,893 20.22%
Tax -6,604 -6,027 -1,337 85 -702 -828 -1,780 24.40%
NP 20,267 15,298 11,048 6,099 7,103 6,836 7,113 19.05%
-
NP to SH 20,267 15,298 11,048 6,099 7,103 6,836 7,113 19.05%
-
Tax Rate 24.58% 28.26% 10.80% -1.41% 8.99% 10.80% 20.02% -
Total Cost 1,441,907 1,003,733 680,134 378,421 382,740 495,397 439,570 21.88%
-
Net Worth 184,922 131,526 112,742 142,567 137,884 131,922 125,676 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,922 131,526 112,742 142,567 137,884 131,922 125,676 6.64%
NOSH 59,997 59,992 60,010 59,970 39,994 39,976 39,960 7.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.39% 1.50% 1.60% 1.59% 1.82% 1.36% 1.59% -
ROE 10.96% 11.63% 9.80% 4.28% 5.15% 5.18% 5.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2,437.08 1,698.61 1,151.76 641.18 974.74 1,256.32 1,117.81 13.86%
EPS 33.78 25.50 18.41 10.17 17.76 17.10 17.80 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0822 2.1924 1.8787 2.3773 3.4476 3.30 3.145 -0.33%
Adjusted Per Share Value based on latest NOSH - 59,931
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,218.48 849.19 575.99 320.43 324.87 418.53 372.24 21.84%
EPS 16.89 12.75 9.21 5.08 5.92 5.70 5.93 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.541 1.0961 0.9395 1.1881 1.149 1.0994 1.0473 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.39 2.30 2.39 1.67 2.85 2.10 2.86 -
P/RPS 0.10 0.14 0.21 0.26 0.29 0.17 0.26 -14.71%
P/EPS 7.08 9.02 12.98 16.42 16.05 12.28 16.07 -12.76%
EY 14.13 11.09 7.70 6.09 6.23 8.14 6.22 14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.27 0.70 0.83 0.64 0.91 -2.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 -
Price 2.55 2.15 2.47 1.78 2.84 2.34 2.76 -
P/RPS 0.10 0.13 0.21 0.28 0.29 0.19 0.25 -14.15%
P/EPS 7.55 8.43 13.42 17.50 15.99 13.68 15.51 -11.30%
EY 13.25 11.86 7.45 5.71 6.25 7.31 6.45 12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.31 0.75 0.82 0.71 0.88 -0.96%

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