[METROD] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.33%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,650,494 2,113,279 2,067,450 1,629,062 1,224,888 695,779 495,649 22.17%
PBT 37,524 46,633 42,664 32,050 26,850 11,459 9,161 26.46%
Tax 1,453 13,388 -10,027 -8,726 -5,372 -561 186 40.81%
NP 38,977 60,021 32,637 23,324 21,478 10,898 9,347 26.84%
-
NP to SH 38,977 60,021 32,637 23,324 21,478 10,898 9,347 26.84%
-
Tax Rate -3.87% -28.71% 23.50% 27.23% 20.01% 4.90% -2.03% -
Total Cost 1,611,517 2,053,258 2,034,813 1,605,738 1,203,410 684,881 486,302 22.07%
-
Net Worth 301,401 266,086 208,183 182,902 132,405 109,620 145,803 12.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,200 7,198 7,198 6,600 5,999 4,803 4,796 6.99%
Div Payout % 18.47% 11.99% 22.06% 28.30% 27.93% 44.08% 51.32% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 301,401 266,086 208,183 182,902 132,405 109,620 145,803 12.85%
NOSH 60,009 59,994 60,015 59,971 59,977 60,000 60,046 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.36% 2.84% 1.58% 1.43% 1.75% 1.57% 1.89% -
ROE 12.93% 22.56% 15.68% 12.75% 16.22% 9.94% 6.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,750.40 3,522.47 3,444.83 2,716.37 2,042.26 1,159.63 825.45 22.19%
EPS 64.95 100.04 54.38 38.89 35.81 18.16 15.57 26.84%
DPS 12.00 12.00 12.00 11.00 10.00 8.00 7.99 7.00%
NAPS 5.0226 4.4352 3.4688 3.0498 2.2076 1.827 2.4282 12.86%
Adjusted Per Share Value based on latest NOSH - 59,971
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,375.41 1,761.07 1,722.88 1,357.55 1,020.74 579.82 413.04 22.17%
EPS 32.48 50.02 27.20 19.44 17.90 9.08 7.79 26.83%
DPS 6.00 6.00 6.00 5.50 5.00 4.00 4.00 6.98%
NAPS 2.5117 2.2174 1.7349 1.5242 1.1034 0.9135 1.215 12.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.00 2.80 2.96 2.36 2.42 2.34 1.78 -
P/RPS 0.11 0.08 0.09 0.09 0.12 0.20 0.22 -10.90%
P/EPS 4.62 2.80 5.44 6.07 6.76 12.88 11.43 -14.00%
EY 21.65 35.73 18.37 16.48 14.80 7.76 8.75 16.28%
DY 4.00 4.29 4.05 4.66 4.13 3.42 4.49 -1.90%
P/NAPS 0.60 0.63 0.85 0.77 1.10 1.28 0.73 -3.21%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 27/08/07 18/08/06 19/08/05 27/08/04 28/08/03 -
Price 3.40 2.71 3.00 2.25 2.40 2.30 1.80 -
P/RPS 0.12 0.08 0.09 0.08 0.12 0.20 0.22 -9.60%
P/EPS 5.23 2.71 5.52 5.79 6.70 12.66 11.56 -12.37%
EY 19.10 36.92 18.13 17.29 14.92 7.90 8.65 14.09%
DY 3.53 4.43 4.00 4.89 4.17 3.48 4.44 -3.74%
P/NAPS 0.68 0.61 0.86 0.74 1.09 1.26 0.74 -1.39%

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