[METROD] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 19.21%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,067,450 1,629,062 1,224,888 695,779 495,649 547,904 654,761 21.11%
PBT 42,664 32,050 26,850 11,459 9,161 9,794 12,760 22.27%
Tax -10,027 -8,726 -5,372 -561 186 -285 -1,532 36.74%
NP 32,637 23,324 21,478 10,898 9,347 9,509 11,228 19.45%
-
NP to SH 32,637 23,324 21,478 10,898 9,347 9,509 11,228 19.45%
-
Tax Rate 23.50% 27.23% 20.01% 4.90% -2.03% 2.91% 12.01% -
Total Cost 2,034,813 1,605,738 1,203,410 684,881 486,302 538,395 643,533 21.14%
-
Net Worth 208,183 182,902 132,405 109,620 145,803 119,907 131,279 7.98%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,198 6,600 5,999 4,803 4,796 4,015 4,017 10.20%
Div Payout % 22.06% 28.30% 27.93% 44.08% 51.32% 42.22% 35.78% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 208,183 182,902 132,405 109,620 145,803 119,907 131,279 7.98%
NOSH 60,015 59,971 59,977 60,000 60,046 39,969 40,269 6.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.58% 1.43% 1.75% 1.57% 1.89% 1.74% 1.71% -
ROE 15.68% 12.75% 16.22% 9.94% 6.41% 7.93% 8.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3,444.83 2,716.37 2,042.26 1,159.63 825.45 1,370.81 1,625.93 13.32%
EPS 54.38 38.89 35.81 18.16 15.57 23.79 27.88 11.77%
DPS 12.00 11.00 10.00 8.00 7.99 10.00 10.00 3.08%
NAPS 3.4688 3.0498 2.2076 1.827 2.4282 3.00 3.26 1.03%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,722.88 1,357.55 1,020.74 579.82 413.04 456.59 545.63 21.11%
EPS 27.20 19.44 17.90 9.08 7.79 7.92 9.36 19.44%
DPS 6.00 5.50 5.00 4.00 4.00 3.35 3.35 10.19%
NAPS 1.7349 1.5242 1.1034 0.9135 1.215 0.9992 1.094 7.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.96 2.36 2.42 2.34 1.78 2.94 2.26 -
P/RPS 0.09 0.09 0.12 0.20 0.22 0.21 0.14 -7.09%
P/EPS 5.44 6.07 6.76 12.88 11.43 12.36 8.11 -6.43%
EY 18.37 16.48 14.80 7.76 8.75 8.09 12.34 6.85%
DY 4.05 4.66 4.13 3.42 4.49 3.40 4.42 -1.44%
P/NAPS 0.85 0.77 1.10 1.28 0.73 0.98 0.69 3.53%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 18/08/06 19/08/05 27/08/04 28/08/03 29/08/02 30/08/01 -
Price 3.00 2.25 2.40 2.30 1.80 2.90 2.50 -
P/RPS 0.09 0.08 0.12 0.20 0.22 0.21 0.15 -8.15%
P/EPS 5.52 5.79 6.70 12.66 11.56 12.19 8.97 -7.76%
EY 18.13 17.29 14.92 7.90 8.65 8.20 11.15 8.43%
DY 4.00 4.89 4.17 3.48 4.44 3.45 4.00 0.00%
P/NAPS 0.86 0.74 1.09 1.26 0.74 0.97 0.77 1.85%

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