[METROD] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 55.87%
YoY- 99.88%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,018,780 1,999,788 1,382,377 964,587 534,106 504,866 636,839 21.19%
PBT 44,814 40,989 29,869 19,859 8,588 10,492 10,018 28.34%
Tax -8,300 -9,966 -7,838 -2,639 27 -463 -532 58.04%
NP 36,514 31,023 22,031 17,220 8,615 10,029 9,486 25.17%
-
NP to SH 36,514 31,023 22,031 17,220 8,615 10,029 9,486 25.17%
-
Tax Rate 18.52% 24.31% 26.24% 13.29% -0.31% 4.41% 5.31% -
Total Cost 1,982,266 1,968,765 1,360,346 947,367 525,491 494,837 627,353 21.12%
-
Net Worth 225,803 194,117 169,108 160,803 143,485 139,428 134,885 8.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,199 7,199 6,599 6,000 4,799 4,798 4,002 10.27%
Div Payout % 19.72% 23.21% 29.96% 34.85% 55.71% 47.85% 42.19% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 225,803 194,117 169,108 160,803 143,485 139,428 134,885 8.96%
NOSH 59,996 59,994 59,997 60,003 59,993 59,982 40,025 6.97%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.81% 1.55% 1.59% 1.79% 1.61% 1.99% 1.49% -
ROE 16.17% 15.98% 13.03% 10.71% 6.00% 7.19% 7.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3,364.82 3,333.30 2,304.07 1,607.55 890.28 841.69 1,591.09 13.28%
EPS 60.86 51.71 36.72 28.70 14.36 16.72 23.70 17.01%
DPS 12.00 12.00 11.00 10.00 8.00 8.00 10.00 3.08%
NAPS 3.7636 3.2356 2.8186 2.6799 2.3917 2.3245 3.37 1.85%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,683.07 1,667.24 1,152.50 804.18 445.29 420.91 530.94 21.19%
EPS 30.44 25.86 18.37 14.36 7.18 8.36 7.91 25.16%
DPS 6.00 6.00 5.50 5.00 4.00 4.00 3.34 10.25%
NAPS 1.8825 1.6184 1.4099 1.3406 1.1962 1.1624 1.1245 8.96%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.02 2.79 2.16 2.38 1.61 1.70 2.69 -
P/RPS 0.09 0.08 0.09 0.15 0.18 0.20 0.17 -10.05%
P/EPS 4.96 5.40 5.88 8.29 11.21 10.17 11.35 -12.88%
EY 20.15 18.53 17.00 12.06 8.92 9.84 8.81 14.77%
DY 3.97 4.30 5.09 4.20 4.97 4.71 3.72 1.08%
P/NAPS 0.80 0.86 0.77 0.89 0.67 0.73 0.80 0.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 21/02/07 22/02/06 23/02/05 26/02/04 27/02/03 28/02/02 -
Price 2.88 2.80 2.05 2.38 1.82 1.56 2.65 -
P/RPS 0.09 0.08 0.09 0.15 0.20 0.19 0.17 -10.05%
P/EPS 4.73 5.41 5.58 8.29 12.67 9.33 11.18 -13.35%
EY 21.13 18.47 17.91 12.06 7.89 10.72 8.94 15.40%
DY 4.17 4.29 5.37 4.20 4.40 5.13 3.77 1.69%
P/NAPS 0.77 0.87 0.73 0.89 0.76 0.67 0.79 -0.42%

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