[METROD] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.65%
YoY- -15.31%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,224,888 695,779 495,649 547,904 654,761 529,567 0 -100.00%
PBT 26,850 11,459 9,161 9,794 12,760 12,033 0 -100.00%
Tax -5,372 -561 186 -285 -1,532 -1,007 0 -100.00%
NP 21,478 10,898 9,347 9,509 11,228 11,026 0 -100.00%
-
NP to SH 21,478 10,898 9,347 9,509 11,228 11,026 0 -100.00%
-
Tax Rate 20.01% 4.90% -2.03% 2.91% 12.01% 8.37% - -
Total Cost 1,203,410 684,881 486,302 538,395 643,533 518,541 0 -100.00%
-
Net Worth 132,405 109,620 145,803 119,907 131,279 122,299 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 5,999 4,803 4,796 4,015 4,017 3,986 - -100.00%
Div Payout % 27.93% 44.08% 51.32% 42.22% 35.78% 36.15% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 132,405 109,620 145,803 119,907 131,279 122,299 0 -100.00%
NOSH 59,977 60,000 60,046 39,969 40,269 39,733 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 1.75% 1.57% 1.89% 1.74% 1.71% 2.08% 0.00% -
ROE 16.22% 9.94% 6.41% 7.93% 8.55% 9.02% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2,042.26 1,159.63 825.45 1,370.81 1,625.93 1,332.80 0.00 -100.00%
EPS 35.81 18.16 15.57 23.79 27.88 27.75 0.00 -100.00%
DPS 10.00 8.00 7.99 10.00 10.00 10.00 0.00 -100.00%
NAPS 2.2076 1.827 2.4282 3.00 3.26 3.078 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,969
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1,020.74 579.82 413.04 456.59 545.63 441.31 0.00 -100.00%
EPS 17.90 9.08 7.79 7.92 9.36 9.19 0.00 -100.00%
DPS 5.00 4.00 4.00 3.35 3.35 3.32 0.00 -100.00%
NAPS 1.1034 0.9135 1.215 0.9992 1.094 1.0192 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.42 2.34 1.78 2.94 2.26 3.42 0.00 -
P/RPS 0.12 0.20 0.22 0.21 0.14 0.26 0.00 -100.00%
P/EPS 6.76 12.88 11.43 12.36 8.11 12.32 0.00 -100.00%
EY 14.80 7.76 8.75 8.09 12.34 8.11 0.00 -100.00%
DY 4.13 3.42 4.49 3.40 4.42 2.92 0.00 -100.00%
P/NAPS 1.10 1.28 0.73 0.98 0.69 1.11 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/08/05 27/08/04 28/08/03 29/08/02 30/08/01 25/08/00 - -
Price 2.40 2.30 1.80 2.90 2.50 3.18 0.00 -
P/RPS 0.12 0.20 0.22 0.21 0.15 0.24 0.00 -100.00%
P/EPS 6.70 12.66 11.56 12.19 8.97 11.46 0.00 -100.00%
EY 14.92 7.90 8.65 8.20 11.15 8.73 0.00 -100.00%
DY 4.17 3.48 4.44 3.45 4.00 3.14 0.00 -100.00%
P/NAPS 1.09 1.26 0.74 0.97 0.77 1.03 0.00 -100.00%

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