[METROD] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.46%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,065,830 1,825,520 1,292,436 840,768 499,543 523,899 654,558 21.10%
PBT 44,568 35,415 28,799 14,959 8,701 10,159 11,364 25.56%
Tax -10,051 -8,415 -7,329 -1,395 324 -406 -1,033 46.08%
NP 34,517 27,000 21,470 13,564 9,025 9,753 10,331 22.25%
-
NP to SH 34,517 27,000 21,470 13,564 9,025 9,753 10,331 22.25%
-
Tax Rate 22.55% 23.76% 25.45% 9.33% -3.72% 4.00% 9.09% -
Total Cost 2,031,313 1,798,520 1,270,966 827,204 490,518 514,146 644,227 21.08%
-
Net Worth 212,585 184,977 131,484 112,722 142,474 119,883 130,708 8.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 7,198 6,600 5,999 4,803 4,796 4,015 4,017 10.20%
Div Payout % 20.86% 24.45% 27.94% 35.42% 53.15% 41.17% 38.89% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 212,585 184,977 131,484 112,722 142,474 119,883 130,708 8.43%
NOSH 59,987 60,014 59,972 60,000 59,931 39,961 39,608 7.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.67% 1.48% 1.66% 1.61% 1.81% 1.86% 1.58% -
ROE 16.24% 14.60% 16.33% 12.03% 6.33% 8.14% 7.90% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3,443.74 3,041.78 2,155.04 1,401.28 833.53 1,311.02 1,652.56 13.01%
EPS 57.54 44.99 35.80 22.61 15.06 24.41 26.08 14.09%
DPS 12.00 11.00 10.00 8.00 8.00 10.00 10.00 3.08%
NAPS 3.5438 3.0822 2.1924 1.8787 2.3773 3.00 3.30 1.19%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,721.53 1,521.27 1,077.03 700.64 416.29 436.58 545.47 21.10%
EPS 28.76 22.50 17.89 11.30 7.52 8.13 8.61 22.25%
DPS 6.00 5.50 5.00 4.00 4.00 3.35 3.35 10.19%
NAPS 1.7715 1.5415 1.0957 0.9394 1.1873 0.999 1.0892 8.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.00 2.39 2.30 2.39 1.67 2.85 2.10 -
P/RPS 0.09 0.08 0.11 0.17 0.20 0.22 0.13 -5.94%
P/EPS 5.21 5.31 6.42 10.57 11.09 11.68 8.05 -6.99%
EY 19.18 18.82 15.57 9.46 9.02 8.56 12.42 7.50%
DY 4.00 4.60 4.35 3.35 4.79 3.51 4.76 -2.85%
P/NAPS 0.85 0.78 1.05 1.27 0.70 0.95 0.64 4.84%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 -
Price 3.02 2.55 2.15 2.47 1.78 2.84 2.34 -
P/RPS 0.09 0.08 0.10 0.18 0.21 0.22 0.14 -7.09%
P/EPS 5.25 5.67 6.01 10.93 11.82 11.64 8.97 -8.53%
EY 19.05 17.64 16.65 9.15 8.46 8.59 11.15 9.33%
DY 3.97 4.31 4.65 3.24 4.49 3.52 4.27 -1.20%
P/NAPS 0.85 0.83 0.98 1.31 0.75 0.95 0.71 3.04%

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