[METROD] YoY 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- 39.95%
YoY- 145.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 490,564 537,614 363,346 273,405 149,586 115,023 134,506 24.05%
PBT 14,364 14,118 8,544 7,474 2,574 2,687 2,354 35.16%
Tax -1,611 -3,362 -1,811 -1,302 -58 239 296 -
NP 12,753 10,756 6,733 6,172 2,516 2,926 2,650 29.91%
-
NP to SH 12,753 10,756 6,733 6,172 2,516 2,926 2,650 29.91%
-
Tax Rate 11.22% 23.81% 21.20% 17.42% 2.25% -8.89% -12.57% -
Total Cost 477,811 526,858 356,613 267,233 147,070 112,097 131,856 23.92%
-
Net Worth 225,762 194,099 169,141 121,744 143,616 140,708 135,310 8.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,198 7,198 6,600 5,999 4,803 4,796 4,015 10.21%
Div Payout % 56.44% 66.93% 98.04% 97.20% 190.93% 163.94% 151.52% -
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 225,762 194,099 169,141 121,744 143,616 140,708 135,310 8.90%
NOSH 59,985 59,988 60,008 59,990 60,047 59,960 40,151 6.91%
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 2.60% 2.00% 1.85% 2.26% 1.68% 2.54% 1.97% -
ROE 5.65% 5.54% 3.98% 5.07% 1.75% 2.08% 1.96% -
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 817.80 896.19 605.49 455.75 249.11 191.83 335.00 16.03%
EPS 21.26 17.93 11.22 10.29 4.19 4.88 6.60 21.51%
DPS 12.00 12.00 11.00 10.00 8.00 8.00 10.00 3.08%
NAPS 3.7636 3.2356 2.8186 2.0294 2.3917 2.3467 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 408.80 448.01 302.79 227.84 124.66 95.85 112.09 24.05%
EPS 10.63 8.96 5.61 5.14 2.10 2.44 2.21 29.90%
DPS 6.00 6.00 5.50 5.00 4.00 4.00 3.35 10.19%
NAPS 1.8814 1.6175 1.4095 1.0145 1.1968 1.1726 1.1276 8.90%
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 0.37 0.31 0.36 0.52 0.65 0.89 0.80 -12.05%
P/EPS 14.21 15.56 19.25 23.13 38.42 34.84 40.76 -16.10%
EY 7.04 6.43 5.19 4.32 2.60 2.87 2.45 19.22%
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 1.17 0.67 0.72 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 0.35 0.31 0.34 0.52 0.73 0.81 0.79 -12.68%
P/EPS 13.55 15.62 18.27 23.13 43.44 31.97 40.15 -16.55%
EY 7.38 6.40 5.47 4.32 2.30 3.13 2.49 19.84%
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 1.17 0.76 0.66 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