[METROD] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.44%
YoY- -7.46%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,825,520 1,292,436 840,768 499,543 523,899 654,558 564,359 21.59%
PBT 35,415 28,799 14,959 8,701 10,159 11,364 10,966 21.56%
Tax -8,415 -7,329 -1,395 324 -406 -1,033 -1,820 29.05%
NP 27,000 21,470 13,564 9,025 9,753 10,331 9,146 19.76%
-
NP to SH 27,000 21,470 13,564 9,025 9,753 10,331 9,146 19.76%
-
Tax Rate 23.76% 25.45% 9.33% -3.72% 4.00% 9.09% 16.60% -
Total Cost 1,798,520 1,270,966 827,204 490,518 514,146 644,227 555,213 21.62%
-
Net Worth 184,977 131,484 112,722 142,474 119,883 130,708 125,753 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,600 5,999 4,803 4,796 4,015 4,017 3,986 8.76%
Div Payout % 24.45% 27.94% 35.42% 53.15% 41.17% 38.89% 43.58% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,977 131,484 112,722 142,474 119,883 130,708 125,753 6.64%
NOSH 60,014 59,972 60,000 59,931 39,961 39,608 39,985 6.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.48% 1.66% 1.61% 1.81% 1.86% 1.58% 1.62% -
ROE 14.60% 16.33% 12.03% 6.33% 8.14% 7.90% 7.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,041.78 2,155.04 1,401.28 833.53 1,311.02 1,652.56 1,411.42 13.64%
EPS 44.99 35.80 22.61 15.06 24.41 26.08 22.87 11.93%
DPS 11.00 10.00 8.00 8.00 10.00 10.00 10.00 1.60%
NAPS 3.0822 2.1924 1.8787 2.3773 3.00 3.30 3.145 -0.33%
Adjusted Per Share Value based on latest NOSH - 59,931
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,521.95 1,077.51 700.95 416.47 436.78 545.71 470.51 21.59%
EPS 22.51 17.90 11.31 7.52 8.13 8.61 7.63 19.74%
DPS 5.50 5.00 4.00 4.00 3.35 3.35 3.32 8.77%
NAPS 1.5422 1.0962 0.9398 1.1878 0.9995 1.0897 1.0484 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.39 2.30 2.39 1.67 2.85 2.10 2.86 -
P/RPS 0.08 0.11 0.17 0.20 0.22 0.13 0.20 -14.15%
P/EPS 5.31 6.42 10.57 11.09 11.68 8.05 12.50 -13.29%
EY 18.82 15.57 9.46 9.02 8.56 12.42 8.00 15.31%
DY 4.60 4.35 3.35 4.79 3.51 4.76 3.50 4.65%
P/NAPS 0.78 1.05 1.27 0.70 0.95 0.64 0.91 -2.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 -
Price 2.55 2.15 2.47 1.78 2.84 2.34 2.76 -
P/RPS 0.08 0.10 0.18 0.21 0.22 0.14 0.20 -14.15%
P/EPS 5.67 6.01 10.93 11.82 11.64 8.97 12.07 -11.82%
EY 17.64 16.65 9.15 8.46 8.59 11.15 8.29 13.40%
DY 4.31 4.65 3.24 4.49 3.52 4.27 3.62 2.94%
P/NAPS 0.83 0.98 1.31 0.75 0.95 0.71 0.88 -0.96%

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