[METROD] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.1%
YoY- 152.87%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 544,967 546,587 350,129 282,581 137,592 133,698 157,703 22.94%
PBT 12,759 10,855 7,490 5,541 2,041 2,501 2,136 34.68%
Tax -2,801 -2,777 -3,088 -1,131 -297 -435 -314 43.98%
NP 9,958 8,078 4,402 4,410 1,744 2,066 1,822 32.70%
-
NP to SH 9,958 8,078 4,402 4,410 1,744 2,066 1,822 32.70%
-
Tax Rate 21.95% 25.58% 41.23% 20.41% 14.55% 17.39% 14.70% -
Total Cost 535,009 538,509 345,727 278,171 135,848 131,632 155,881 22.80%
-
Net Worth 212,585 184,977 131,484 112,722 142,474 137,770 130,708 8.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 212,585 184,977 131,484 112,722 142,474 137,770 130,708 8.43%
NOSH 59,987 60,014 59,972 60,000 59,931 39,961 39,608 7.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.83% 1.48% 1.26% 1.56% 1.27% 1.55% 1.16% -
ROE 4.68% 4.37% 3.35% 3.91% 1.22% 1.50% 1.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 908.46 910.75 583.81 470.97 229.58 334.57 398.15 14.73%
EPS 16.60 13.46 7.34 7.35 2.91 5.17 4.60 23.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5438 3.0822 2.1924 1.8787 2.3773 3.4476 3.30 1.19%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 454.34 455.69 291.90 235.59 114.71 111.46 131.48 22.94%
EPS 8.30 6.73 3.67 3.68 1.45 1.72 1.52 32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7723 1.5422 1.0962 0.9398 1.1878 1.1486 1.0897 8.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.00 2.39 2.30 2.39 1.67 2.85 2.10 -
P/RPS 0.33 0.26 0.39 0.51 0.73 0.85 0.53 -7.58%
P/EPS 18.07 17.76 31.34 32.52 57.39 55.13 45.65 -14.30%
EY 5.53 5.63 3.19 3.08 1.74 1.81 2.19 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 1.05 1.27 0.70 0.83 0.64 4.84%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 -
Price 3.02 2.55 2.15 2.47 1.78 2.84 2.34 -
P/RPS 0.33 0.28 0.37 0.52 0.78 0.85 0.59 -9.22%
P/EPS 18.19 18.95 29.29 33.61 61.17 54.93 50.87 -15.74%
EY 5.50 5.28 3.41 2.98 1.63 1.82 1.97 18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.98 1.31 0.75 0.82 0.71 3.04%

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