[METROD] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
07-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.57%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,292,436 840,768 499,543 523,899 654,558 564,359 123,114 -2.46%
PBT 28,799 14,959 8,701 10,159 11,364 10,966 4,599 -1.93%
Tax -7,329 -1,395 324 -406 -1,033 -1,820 0 -100.00%
NP 21,470 13,564 9,025 9,753 10,331 9,146 4,599 -1.62%
-
NP to SH 21,470 13,564 9,025 9,753 10,331 9,146 4,599 -1.62%
-
Tax Rate 25.45% 9.33% -3.72% 4.00% 9.09% 16.60% 0.00% -
Total Cost 1,270,966 827,204 490,518 514,146 644,227 555,213 118,515 -2.49%
-
Net Worth 131,484 112,722 142,474 119,883 130,708 125,753 120,773 -0.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 5,999 4,803 4,796 4,015 4,017 3,986 - -100.00%
Div Payout % 27.94% 35.42% 53.15% 41.17% 38.89% 43.58% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 131,484 112,722 142,474 119,883 130,708 125,753 120,773 -0.09%
NOSH 59,972 60,000 59,931 39,961 39,608 39,985 39,991 -0.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.66% 1.61% 1.81% 1.86% 1.58% 1.62% 3.74% -
ROE 16.33% 12.03% 6.33% 8.14% 7.90% 7.27% 3.81% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2,155.04 1,401.28 833.53 1,311.02 1,652.56 1,411.42 307.85 -2.04%
EPS 35.80 22.61 15.06 24.41 26.08 22.87 11.50 -1.20%
DPS 10.00 8.00 8.00 10.00 10.00 10.00 0.00 -100.00%
NAPS 2.1924 1.8787 2.3773 3.00 3.30 3.145 3.02 0.34%
Adjusted Per Share Value based on latest NOSH - 39,961
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,077.51 700.95 416.47 436.78 545.71 470.51 102.64 -2.46%
EPS 17.90 11.31 7.52 8.13 8.61 7.63 3.83 -1.62%
DPS 5.00 4.00 4.00 3.35 3.35 3.32 0.00 -100.00%
NAPS 1.0962 0.9398 1.1878 0.9995 1.0897 1.0484 1.0069 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.30 2.39 1.67 2.85 2.10 2.86 0.00 -
P/RPS 0.11 0.17 0.20 0.22 0.13 0.20 0.00 -100.00%
P/EPS 6.42 10.57 11.09 11.68 8.05 12.50 0.00 -100.00%
EY 15.57 9.46 9.02 8.56 12.42 8.00 0.00 -100.00%
DY 4.35 3.35 4.79 3.51 4.76 3.50 0.00 -100.00%
P/NAPS 1.05 1.27 0.70 0.95 0.64 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 - -
Price 2.15 2.47 1.78 2.84 2.34 2.76 0.00 -
P/RPS 0.10 0.18 0.21 0.22 0.14 0.20 0.00 -100.00%
P/EPS 6.01 10.93 11.82 11.64 8.97 12.07 0.00 -100.00%
EY 16.65 9.15 8.46 8.59 11.15 8.29 0.00 -100.00%
DY 4.65 3.24 4.49 3.52 4.27 3.62 0.00 -100.00%
P/NAPS 0.98 1.31 0.75 0.95 0.71 0.88 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