[METROD] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	1,629,062	1,224,888	695,779	495,649	547,904	654,761	529,567	20.58%
YoY %	33.00%	76.05%	40.38%	-9.54%	-16.32%	23.64%	-	-
Horiz. %	307.62%	231.30%	131.39%	93.60%	103.46%	123.64%	100.00%	-
PBT	32,050	26,850	11,459	9,161	9,794	12,760	12,033	17.72%
YoY %	19.37%	134.31%	25.08%	-6.46%	-23.24%	6.04%	-	-
Horiz. %	266.35%	223.14%	95.23%	76.13%	81.39%	106.04%	100.00%	-
Tax	-8,726	-5,372	-561	186	-285	-1,532	-1,007	43.29%
YoY %	-62.43%	-857.58%	-401.61%	165.26%	81.40%	-52.14%	-	-
Horiz. %	866.53%	533.47%	55.71%	-18.47%	28.30%	152.14%	100.00%	-
NP	23,324	21,478	10,898	9,347	9,509	11,228	11,026	13.29%
YoY %	8.59%	97.08%	16.59%	-1.70%	-15.31%	1.83%	-	-
Horiz. %	211.54%	194.79%	98.84%	84.77%	86.24%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,324	21,478	10,898	9,347	9,509	11,228	11,026	13.29%
YoY %	8.59%	97.08%	16.59%	-1.70%	-15.31%	1.83%	-	-
Horiz. %	211.54%	194.79%	98.84%	84.77%	86.24%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.23%	20.01%	4.90%	-2.03%	2.91%	12.01%	8.37%	-
YoY %	36.08%	308.37%	341.38%	-169.76%	-75.77%	43.49%	-	-
Horiz. %	325.33%	239.07%	58.54%	-24.25%	34.77%	143.49%	100.00%	-
Total Cost	1,605,738	1,203,410	684,881	486,302	538,395	643,533	518,541	20.71%
YoY %	33.43%	75.71%	40.83%	-9.68%	-16.34%	24.10%	-	-
Horiz. %	309.66%	232.08%	132.08%	93.78%	103.83%	124.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,902	132,405	109,620	145,803	119,907	131,279	122,299	6.93%
YoY %	38.14%	20.79%	-24.82%	21.60%	-8.66%	7.34%	-	-
Horiz. %	149.55%	108.26%	89.63%	119.22%	98.04%	107.34%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	6,600	5,999	4,803	4,796	4,015	4,017	3,986	8.76%
YoY %	10.02%	24.90%	0.15%	19.45%	-0.05%	0.78%	-	-
Horiz. %	165.58%	150.50%	120.50%	120.32%	100.73%	100.78%	100.00%	-
Div Payout %	28.30%	27.93%	44.08%	51.32%	42.22%	35.78%	36.15%	-
YoY %	1.32%	-36.64%	-14.11%	21.55%	18.00%	-1.02%	-	-
Horiz. %	78.28%	77.26%	121.94%	141.96%	116.79%	98.98%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	182,902	132,405	109,620	145,803	119,907	131,279	122,299	6.93%
YoY %	38.14%	20.79%	-24.82%	21.60%	-8.66%	7.34%	-	-
Horiz. %	149.55%	108.26%	89.63%	119.22%	98.04%	107.34%	100.00%	-
NOSH	59,971	59,977	60,000	60,046	39,969	40,269	39,733	7.09%
YoY %	-0.01%	-0.04%	-0.08%	50.23%	-0.74%	1.35%	-	-
Horiz. %	150.93%	150.95%	151.01%	151.12%	100.59%	101.35%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	1.43%	1.75%	1.57%	1.89%	1.74%	1.71%	2.08%	-
YoY %	-18.29%	11.46%	-16.93%	8.62%	1.75%	-17.79%	-	-
Horiz. %	68.75%	84.13%	75.48%	90.87%	83.65%	82.21%	100.00%	-
ROE	12.75%	16.22%	9.94%	6.41%	7.93%	8.55%	9.02%	-
YoY %	-21.39%	63.18%	55.07%	-19.17%	-7.25%	-5.21%	-	-
Horiz. %	141.35%	179.82%	110.20%	71.06%	87.92%	94.79%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	2,716.37	2,042.26	1,159.63	825.45	1,370.81	1,625.93	1,332.80	12.59%
YoY %	33.01%	76.11%	40.48%	-39.78%	-15.69%	21.99%	-	-
Horiz. %	203.81%	153.23%	87.01%	61.93%	102.85%	121.99%	100.00%	-
EPS	38.89	35.81	18.16	15.57	23.79	27.88	27.75	5.78%
YoY %	8.60%	97.19%	16.63%	-34.55%	-14.67%	0.47%	-	-
Horiz. %	140.14%	129.05%	65.44%	56.11%	85.73%	100.47%	100.00%	-
DPS	11.00	10.00	8.00	7.99	10.00	10.00	10.00	1.60%
YoY %	10.00%	25.00%	0.13%	-20.10%	0.00%	0.00%	-	-
Horiz. %	110.00%	100.00%	80.00%	79.90%	100.00%	100.00%	100.00%	-
NAPS	3.0498	2.2076	1.827	2.4282	3.00	3.26	3.078	-0.15%
YoY %	38.15%	20.83%	-24.76%	-19.06%	-7.98%	5.91%	-	-
Horiz. %	99.08%	71.72%	59.36%	78.89%	97.47%	105.91%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,046
RPS	1,357.55	1,020.74	579.82	413.04	456.59	545.63	441.31	20.58%
YoY %	33.00%	76.04%	40.38%	-9.54%	-16.32%	23.64%	-	-
Horiz. %	307.62%	231.30%	131.39%	93.59%	103.46%	123.64%	100.00%	-
EPS	19.44	17.90	9.08	7.79	7.92	9.36	9.19	13.29%
YoY %	8.60%	97.14%	16.56%	-1.64%	-15.38%	1.85%	-	-
Horiz. %	211.53%	194.78%	98.80%	84.77%	86.18%	101.85%	100.00%	-
DPS	5.50	5.00	4.00	4.00	3.35	3.35	3.32	8.77%
YoY %	10.00%	25.00%	0.00%	19.40%	0.00%	0.90%	-	-
Horiz. %	165.66%	150.60%	120.48%	120.48%	100.90%	100.90%	100.00%	-
NAPS	1.5242	1.1034	0.9135	1.215	0.9992	1.094	1.0192	6.93%
YoY %	38.14%	20.79%	-24.81%	21.60%	-8.67%	7.34%	-	-
Horiz. %	149.55%	108.26%	89.63%	119.21%	98.04%	107.34%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.36	2.42	2.34	1.78	2.94	2.26	3.42	-
P/RPS	0.09	0.12	0.20	0.22	0.21	0.14	0.26	-16.19%
YoY %	-25.00%	-40.00%	-9.09%	4.76%	50.00%	-46.15%	-	-
Horiz. %	34.62%	46.15%	76.92%	84.62%	80.77%	53.85%	100.00%	-
P/EPS	6.07	6.76	12.88	11.43	12.36	8.11	12.32	-11.12%
YoY %	-10.21%	-47.52%	12.69%	-7.52%	52.40%	-34.17%	-	-
Horiz. %	49.27%	54.87%	104.55%	92.78%	100.32%	65.83%	100.00%	-
EY	16.48	14.80	7.76	8.75	8.09	12.34	8.11	12.53%
YoY %	11.35%	90.72%	-11.31%	8.16%	-34.44%	52.16%	-	-
Horiz. %	203.21%	182.49%	95.68%	107.89%	99.75%	152.16%	100.00%	-
DY	4.66	4.13	3.42	4.49	3.40	4.42	2.92	8.09%
YoY %	12.83%	20.76%	-23.83%	32.06%	-23.08%	51.37%	-	-
Horiz. %	159.59%	141.44%	117.12%	153.77%	116.44%	151.37%	100.00%	-
P/NAPS	0.77	1.10	1.28	0.73	0.98	0.69	1.11	-5.91%
YoY %	-30.00%	-14.06%	75.34%	-25.51%	42.03%	-37.84%	-	-
Horiz. %	69.37%	99.10%	115.32%	65.77%	88.29%	62.16%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	18/08/06	19/08/05	27/08/04	28/08/03	29/08/02	30/08/01	25/08/00	-
Price	2.25	2.40	2.30	1.80	2.90	2.50	3.18	-
P/RPS	0.08	0.12	0.20	0.22	0.21	0.15	0.24	-16.72%
YoY %	-33.33%	-40.00%	-9.09%	4.76%	40.00%	-37.50%	-	-
Horiz. %	33.33%	50.00%	83.33%	91.67%	87.50%	62.50%	100.00%	-
P/EPS	5.79	6.70	12.66	11.56	12.19	8.97	11.46	-10.75%
YoY %	-13.58%	-47.08%	9.52%	-5.17%	35.90%	-21.73%	-	-
Horiz. %	50.52%	58.46%	110.47%	100.87%	106.37%	78.27%	100.00%	-
EY	17.29	14.92	7.90	8.65	8.20	11.15	8.73	12.05%
YoY %	15.88%	88.86%	-8.67%	5.49%	-26.46%	27.72%	-	-
Horiz. %	198.05%	170.90%	90.49%	99.08%	93.93%	127.72%	100.00%	-
DY	4.89	4.17	3.48	4.44	3.45	4.00	3.14	7.65%
YoY %	17.27%	19.83%	-21.62%	28.70%	-13.75%	27.39%	-	-
Horiz. %	155.73%	132.80%	110.83%	141.40%	109.87%	127.39%	100.00%	-
P/NAPS	0.74	1.09	1.26	0.74	0.97	0.77	1.03	-5.35%
YoY %	-32.11%	-13.49%	70.27%	-23.71%	25.97%	-25.24%	-	-
Horiz. %	71.84%	105.83%	122.33%	71.84%	94.17%	74.76%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos