[METROD] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.15%
YoY- 59.75%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 407,332 400,531 490,564 537,614 363,346 273,405 149,586 18.15%
PBT 15,141 11,029 14,364 14,118 8,544 7,474 2,574 34.31%
Tax 241 8,881 -1,611 -3,362 -1,811 -1,302 -58 -
NP 15,382 19,910 12,753 10,756 6,733 6,172 2,516 35.18%
-
NP to SH 15,382 19,910 12,753 10,756 6,733 6,172 2,516 35.18%
-
Tax Rate -1.59% -80.52% 11.22% 23.81% 21.20% 17.42% 2.25% -
Total Cost 391,950 380,621 477,811 526,858 356,613 267,233 147,070 17.72%
-
Net Worth 313,765 285,922 225,762 194,099 169,141 121,744 143,616 13.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,199 7,200 7,198 7,198 6,600 5,999 4,803 6.97%
Div Payout % 46.80% 36.17% 56.44% 66.93% 98.04% 97.20% 190.93% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 313,765 285,922 225,762 194,099 169,141 121,744 143,616 13.89%
NOSH 59,992 60,006 59,985 59,988 60,008 59,990 60,047 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.78% 4.97% 2.60% 2.00% 1.85% 2.26% 1.68% -
ROE 4.90% 6.96% 5.65% 5.54% 3.98% 5.07% 1.75% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 678.97 667.48 817.80 896.19 605.49 455.75 249.11 18.17%
EPS 25.64 33.18 21.26 17.93 11.22 10.29 4.19 35.20%
DPS 12.00 12.00 12.00 12.00 11.00 10.00 8.00 6.98%
NAPS 5.2301 4.7649 3.7636 3.2356 2.8186 2.0294 2.3917 13.91%
Adjusted Per Share Value based on latest NOSH - 59,988
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 339.60 333.93 408.99 448.21 302.92 227.94 124.71 18.15%
EPS 12.82 16.60 10.63 8.97 5.61 5.15 2.10 35.15%
DPS 6.00 6.00 6.00 6.00 5.50 5.00 4.00 6.98%
NAPS 2.6159 2.3838 1.8822 1.6182 1.4101 1.015 1.1973 13.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.49 2.71 3.02 2.79 2.16 2.38 1.61 -
P/RPS 0.51 0.41 0.37 0.31 0.36 0.52 0.65 -3.95%
P/EPS 13.61 8.17 14.21 15.56 19.25 23.13 38.42 -15.86%
EY 7.35 12.24 7.04 6.43 5.19 4.32 2.60 18.89%
DY 3.44 4.43 3.97 4.30 5.09 4.20 4.97 -5.94%
P/NAPS 0.67 0.57 0.80 0.86 0.77 1.17 0.67 0.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 21/02/07 22/02/06 23/02/05 26/02/04 -
Price 3.99 2.79 2.88 2.80 2.05 2.38 1.82 -
P/RPS 0.59 0.42 0.35 0.31 0.34 0.52 0.73 -3.48%
P/EPS 15.56 8.41 13.55 15.62 18.27 23.13 43.44 -15.71%
EY 6.43 11.89 7.38 6.40 5.47 4.32 2.30 18.67%
DY 3.01 4.30 4.17 4.29 5.37 4.20 4.40 -6.12%
P/NAPS 0.76 0.59 0.77 0.87 0.73 1.17 0.76 0.00%

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