[METROD] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.63%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 363,346 273,405 149,586 115,023 134,506 152,225 117,676 -1.19%
PBT 8,544 7,474 2,574 2,687 2,354 3,700 2,073 -1.49%
Tax -1,811 -1,302 -58 239 296 -205 -40 -3.97%
NP 6,733 6,172 2,516 2,926 2,650 3,495 2,033 -1.26%
-
NP to SH 6,733 6,172 2,516 2,926 2,650 3,495 2,033 -1.26%
-
Tax Rate 21.20% 17.42% 2.25% -8.89% -12.57% 5.54% 1.93% -
Total Cost 356,613 267,233 147,070 112,097 131,856 148,730 115,643 -1.19%
-
Net Worth 169,141 121,744 143,616 140,708 135,310 125,860 118,392 -0.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,600 5,999 4,803 4,796 4,015 4,017 3,986 -0.53%
Div Payout % 98.04% 97.20% 190.93% 163.94% 151.52% 114.94% 196.08% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 169,141 121,744 143,616 140,708 135,310 125,860 118,392 -0.37%
NOSH 60,008 59,990 60,047 59,960 40,151 40,172 39,862 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.85% 2.26% 1.68% 2.54% 1.97% 2.30% 1.73% -
ROE 3.98% 5.07% 1.75% 2.08% 1.96% 2.78% 1.72% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 605.49 455.75 249.11 191.83 335.00 378.93 295.20 -0.76%
EPS 11.22 10.29 4.19 4.88 6.60 8.70 5.10 -0.83%
DPS 11.00 10.00 8.00 8.00 10.00 10.00 10.00 -0.10%
NAPS 2.8186 2.0294 2.3917 2.3467 3.37 3.133 2.97 0.05%
Adjusted Per Share Value based on latest NOSH - 59,960
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 302.92 227.94 124.71 95.90 112.14 126.91 98.11 -1.19%
EPS 5.61 5.15 2.10 2.44 2.21 2.91 1.69 -1.26%
DPS 5.50 5.00 4.00 4.00 3.35 3.35 3.32 -0.53%
NAPS 1.4101 1.015 1.1973 1.1731 1.1281 1.0493 0.987 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.16 2.38 1.61 1.70 2.69 2.95 0.00 -
P/RPS 0.36 0.52 0.65 0.89 0.80 0.78 0.00 -100.00%
P/EPS 19.25 23.13 38.42 34.84 40.76 33.91 0.00 -100.00%
EY 5.19 4.32 2.60 2.87 2.45 2.95 0.00 -100.00%
DY 5.09 4.20 4.97 4.71 3.72 3.39 0.00 -100.00%
P/NAPS 0.77 1.17 0.67 0.72 0.80 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 26/02/04 27/02/03 28/02/02 28/02/01 28/02/00 -
Price 2.05 2.38 1.82 1.56 2.65 2.30 3.34 -
P/RPS 0.34 0.52 0.73 0.81 0.79 0.61 1.13 1.28%
P/EPS 18.27 23.13 43.44 31.97 40.15 26.44 65.49 1.36%
EY 5.47 4.32 2.30 3.13 2.49 3.78 1.53 -1.34%
DY 5.37 4.20 4.40 5.13 3.77 4.35 2.99 -0.62%
P/NAPS 0.73 1.17 0.76 0.66 0.79 0.73 1.12 0.45%

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