[METROD] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.88%
YoY- -1.15%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,508,884 1,118,622 595,422 495,556 582,505 643,054 372,756 26.22%
PBT 30,812 23,983 9,075 9,886 9,843 12,745 9,241 22.21%
Tax -8,669 -3,385 67 -547 -395 -1,670 -599 56.07%
NP 22,143 20,598 9,142 9,339 9,448 11,075 8,642 16.96%
-
NP to SH 22,143 20,598 9,142 9,339 9,448 11,075 8,642 16.96%
-
Tax Rate 28.14% 14.11% -0.74% 5.53% 4.01% 13.10% 6.48% -
Total Cost 1,486,741 1,098,024 586,280 486,217 573,057 631,979 364,114 26.41%
-
Net Worth 174,588 127,713 146,006 142,842 119,950 127,645 121,122 6.28%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,600 5,999 4,803 4,796 4,015 4,017 3,986 8.76%
Div Payout % 29.81% 29.12% 52.55% 51.36% 42.50% 36.27% 46.13% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 174,588 127,713 146,006 142,842 119,950 127,645 121,122 6.28%
NOSH 60,000 60,021 60,052 59,897 39,983 39,951 40,200 6.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.47% 1.84% 1.54% 1.88% 1.62% 1.72% 2.32% -
ROE 12.68% 16.13% 6.26% 6.54% 7.88% 8.68% 7.13% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,514.81 1,863.71 991.50 827.34 1,456.86 1,609.58 927.25 18.08%
EPS 36.91 34.32 15.22 15.59 23.63 27.72 21.50 9.42%
DPS 11.00 10.00 8.00 8.01 10.00 10.00 9.92 1.73%
NAPS 2.9098 2.1278 2.4313 2.3848 3.00 3.195 3.013 -0.57%
Adjusted Per Share Value based on latest NOSH - 59,897
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,257.40 932.19 496.19 412.96 485.42 535.88 310.63 26.22%
EPS 18.45 17.17 7.62 7.78 7.87 9.23 7.20 16.97%
DPS 5.50 5.00 4.00 4.00 3.35 3.35 3.32 8.77%
NAPS 1.4549 1.0643 1.2167 1.1904 0.9996 1.0637 1.0094 6.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.38 2.47 2.34 1.56 3.08 2.30 4.24 -
P/RPS 0.09 0.13 0.24 0.19 0.21 0.14 0.46 -23.79%
P/EPS 6.45 7.20 15.37 10.01 13.03 8.30 19.72 -16.98%
EY 15.51 13.89 6.51 9.99 7.67 12.05 5.07 20.47%
DY 4.62 4.05 3.42 5.13 3.25 4.35 2.34 11.99%
P/NAPS 0.82 1.16 0.96 0.65 1.03 0.72 1.41 -8.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 23/05/01 - -
Price 2.40 2.50 2.16 1.90 3.28 2.26 0.00 -
P/RPS 0.10 0.13 0.22 0.23 0.23 0.14 0.00 -
P/EPS 6.50 7.28 14.19 12.19 13.88 8.15 0.00 -
EY 15.38 13.73 7.05 8.21 7.20 12.27 0.00 -
DY 4.58 4.00 3.70 4.21 3.05 4.42 0.00 -
P/NAPS 0.82 1.17 0.89 0.80 1.09 0.71 0.00 -

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