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

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	1,650,494	2,113,279	2,067,450	1,629,062	1,224,888	695,779	495,649	22.17%
YoY %	-21.90%	2.22%	26.91%	33.00%	76.05%	40.38%	-	-
Horiz. %	333.00%	426.37%	417.12%	328.67%	247.13%	140.38%	100.00%	-
PBT	37,524	46,633	42,664	32,050	26,850	11,459	9,161	26.46%
YoY %	-19.53%	9.30%	33.12%	19.37%	134.31%	25.08%	-	-
Horiz. %	409.61%	509.04%	465.71%	349.85%	293.09%	125.08%	100.00%	-
Tax	1,453	13,388	-10,027	-8,726	-5,372	-561	186	40.81%
YoY %	-89.15%	233.52%	-14.91%	-62.43%	-857.58%	-401.61%	-	-
Horiz. %	781.18%	7,197.85%	-5,390.86%	-4,691.40%	-2,888.17%	-301.61%	100.00%	-
NP	38,977	60,021	32,637	23,324	21,478	10,898	9,347	26.84%
YoY %	-35.06%	83.90%	39.93%	8.59%	97.08%	16.59%	-	-
Horiz. %	417.00%	642.14%	349.17%	249.53%	229.78%	116.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,977	60,021	32,637	23,324	21,478	10,898	9,347	26.84%
YoY %	-35.06%	83.90%	39.93%	8.59%	97.08%	16.59%	-	-
Horiz. %	417.00%	642.14%	349.17%	249.53%	229.78%	116.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.87%	-28.71%	23.50%	27.23%	20.01%	4.90%	-2.03%	-
YoY %	86.52%	-222.17%	-13.70%	36.08%	308.37%	341.38%	-	-
Horiz. %	190.64%	1,414.29%	-1,157.64%	-1,341.38%	-985.71%	-241.38%	100.00%	-
Total Cost	1,611,517	2,053,258	2,034,813	1,605,738	1,203,410	684,881	486,302	22.07%
YoY %	-21.51%	0.91%	26.72%	33.43%	75.71%	40.83%	-	-
Horiz. %	331.38%	422.22%	418.43%	330.19%	247.46%	140.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,401	266,086	208,183	182,902	132,405	109,620	145,803	12.85%
YoY %	13.27%	27.81%	13.82%	38.14%	20.79%	-24.82%	-	-
Horiz. %	206.72%	182.50%	142.78%	125.44%	90.81%	75.18%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	7,200	7,198	7,198	6,600	5,999	4,803	4,796	6.99%
YoY %	0.03%	0.00%	9.06%	10.02%	24.90%	0.15%	-	-
Horiz. %	150.13%	150.08%	150.08%	137.61%	125.08%	100.15%	100.00%	-
Div Payout %	18.47%	11.99%	22.06%	28.30%	27.93%	44.08%	51.32%	-
YoY %	54.05%	-45.65%	-22.05%	1.32%	-36.64%	-14.11%	-	-
Horiz. %	35.99%	23.36%	42.99%	55.14%	54.42%	85.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	301,401	266,086	208,183	182,902	132,405	109,620	145,803	12.85%
YoY %	13.27%	27.81%	13.82%	38.14%	20.79%	-24.82%	-	-
Horiz. %	206.72%	182.50%	142.78%	125.44%	90.81%	75.18%	100.00%	-
NOSH	60,009	59,994	60,015	59,971	59,977	60,000	60,046	-0.01%
YoY %	0.03%	-0.03%	0.07%	-0.01%	-0.04%	-0.08%	-	-
Horiz. %	99.94%	99.91%	99.95%	99.88%	99.89%	99.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.36%	2.84%	1.58%	1.43%	1.75%	1.57%	1.89%	-
YoY %	-16.90%	79.75%	10.49%	-18.29%	11.46%	-16.93%	-	-
Horiz. %	124.87%	150.26%	83.60%	75.66%	92.59%	83.07%	100.00%	-
ROE	12.93%	22.56%	15.68%	12.75%	16.22%	9.94%	6.41%	-
YoY %	-42.69%	43.88%	22.98%	-21.39%	63.18%	55.07%	-	-
Horiz. %	201.72%	351.95%	244.62%	198.91%	253.04%	155.07%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	2,750.40	3,522.47	3,444.83	2,716.37	2,042.26	1,159.63	825.45	22.19%
YoY %	-21.92%	2.25%	26.82%	33.01%	76.11%	40.48%	-	-
Horiz. %	333.20%	426.73%	417.33%	329.08%	247.41%	140.48%	100.00%	-
EPS	64.95	100.04	54.38	38.89	35.81	18.16	15.57	26.84%
YoY %	-35.08%	83.96%	39.83%	8.60%	97.19%	16.63%	-	-
Horiz. %	417.15%	642.52%	349.26%	249.78%	229.99%	116.63%	100.00%	-
DPS	12.00	12.00	12.00	11.00	10.00	8.00	7.99	7.00%
YoY %	0.00%	0.00%	9.09%	10.00%	25.00%	0.13%	-	-
Horiz. %	150.19%	150.19%	150.19%	137.67%	125.16%	100.13%	100.00%	-
NAPS	5.0226	4.4352	3.4688	3.0498	2.2076	1.827	2.4282	12.86%
YoY %	13.24%	27.86%	13.74%	38.15%	20.83%	-24.76%	-	-
Horiz. %	206.84%	182.65%	142.85%	125.60%	90.92%	75.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 59,971
RPS	1,375.41	1,761.07	1,722.88	1,357.55	1,020.74	579.82	413.04	22.17%
YoY %	-21.90%	2.22%	26.91%	33.00%	76.04%	40.38%	-	-
Horiz. %	333.00%	426.37%	417.12%	328.67%	247.13%	140.38%	100.00%	-
EPS	32.48	50.02	27.20	19.44	17.90	9.08	7.79	26.83%
YoY %	-35.07%	83.90%	39.92%	8.60%	97.14%	16.56%	-	-
Horiz. %	416.94%	642.11%	349.17%	249.55%	229.78%	116.56%	100.00%	-
DPS	6.00	6.00	6.00	5.50	5.00	4.00	4.00	6.98%
YoY %	0.00%	0.00%	9.09%	10.00%	25.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	137.50%	125.00%	100.00%	100.00%	-
NAPS	2.5117	2.2174	1.7349	1.5242	1.1034	0.9135	1.215	12.85%
YoY %	13.27%	27.81%	13.82%	38.14%	20.79%	-24.81%	-	-
Horiz. %	206.72%	182.50%	142.79%	125.45%	90.81%	75.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	37.50%	-11.11%	0.00%	-25.00%	-40.00%	-9.09%	-	-
Horiz. %	50.00%	36.36%	40.91%	40.91%	54.55%	90.91%	100.00%	-
P/EPS	4.62	2.80	5.44	6.07	6.76	12.88	11.43	-14.00%
YoY %	65.00%	-48.53%	-10.38%	-10.21%	-47.52%	12.69%	-	-
Horiz. %	40.42%	24.50%	47.59%	53.11%	59.14%	112.69%	100.00%	-
EY	21.65	35.73	18.37	16.48	14.80	7.76	8.75	16.28%
YoY %	-39.41%	94.50%	11.47%	11.35%	90.72%	-11.31%	-	-
Horiz. %	247.43%	408.34%	209.94%	188.34%	169.14%	88.69%	100.00%	-
DY	4.00	4.29	4.05	4.66	4.13	3.42	4.49	-1.90%
YoY %	-6.76%	5.93%	-13.09%	12.83%	20.76%	-23.83%	-	-
Horiz. %	89.09%	95.55%	90.20%	103.79%	91.98%	76.17%	100.00%	-
P/NAPS	0.60	0.63	0.85	0.77	1.10	1.28	0.73	-3.21%
YoY %	-4.76%	-25.88%	10.39%	-30.00%	-14.06%	75.34%	-	-
Horiz. %	82.19%	86.30%	116.44%	105.48%	150.68%	175.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	50.00%	-11.11%	12.50%	-33.33%	-40.00%	-9.09%	-	-
Horiz. %	54.55%	36.36%	40.91%	36.36%	54.55%	90.91%	100.00%	-
P/EPS	5.23	2.71	5.52	5.79	6.70	12.66	11.56	-12.37%
YoY %	92.99%	-50.91%	-4.66%	-13.58%	-47.08%	9.52%	-	-
Horiz. %	45.24%	23.44%	47.75%	50.09%	57.96%	109.52%	100.00%	-
EY	19.10	36.92	18.13	17.29	14.92	7.90	8.65	14.09%
YoY %	-48.27%	103.64%	4.86%	15.88%	88.86%	-8.67%	-	-
Horiz. %	220.81%	426.82%	209.60%	199.88%	172.49%	91.33%	100.00%	-
DY	3.53	4.43	4.00	4.89	4.17	3.48	4.44	-3.74%
YoY %	-20.32%	10.75%	-18.20%	17.27%	19.83%	-21.62%	-	-
Horiz. %	79.50%	99.77%	90.09%	110.14%	93.92%	78.38%	100.00%	-
P/NAPS	0.68	0.61	0.86	0.74	1.09	1.26	0.74	-1.39%
YoY %	11.48%	-29.07%	16.22%	-32.11%	-13.49%	70.27%	-	-
Horiz. %	91.89%	82.43%	116.22%	100.00%	147.30%	170.27%	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