[METROD] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	1,994,368	1,508,884	1,118,622	595,422	495,556	582,505	643,054	20.75%
YoY %	32.18%	34.89%	87.87%	20.15%	-14.93%	-9.42%	-	-
Horiz. %	310.14%	234.64%	173.95%	92.59%	77.06%	90.58%	100.00%	-
PBT	41,816	30,812	23,983	9,075	9,886	9,843	12,745	21.88%
YoY %	35.71%	28.47%	164.28%	-8.20%	0.44%	-22.77%	-	-
Horiz. %	328.10%	241.76%	188.18%	71.20%	77.57%	77.23%	100.00%	-
Tax	-10,264	-8,669	-3,385	67	-547	-395	-1,670	35.32%
YoY %	-18.40%	-156.10%	-5,152.24%	112.25%	-38.48%	76.35%	-	-
Horiz. %	614.61%	519.10%	202.69%	-4.01%	32.75%	23.65%	100.00%	-
NP	31,552	22,143	20,598	9,142	9,339	9,448	11,075	19.05%
YoY %	42.49%	7.50%	125.31%	-2.11%	-1.15%	-14.69%	-	-
Horiz. %	284.89%	199.94%	185.99%	82.55%	84.33%	85.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,552	22,143	20,598	9,142	9,339	9,448	11,075	19.05%
YoY %	42.49%	7.50%	125.31%	-2.11%	-1.15%	-14.69%	-	-
Horiz. %	284.89%	199.94%	185.99%	82.55%	84.33%	85.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.55%	28.14%	14.11%	-0.74%	5.53%	4.01%	13.10%	-
YoY %	-12.76%	99.43%	2,006.76%	-113.38%	37.91%	-69.39%	-	-
Horiz. %	187.40%	214.81%	107.71%	-5.65%	42.21%	30.61%	100.00%	-
Total Cost	1,962,816	1,486,741	1,098,024	586,280	486,217	573,057	631,979	20.77%
YoY %	32.02%	35.40%	87.29%	20.58%	-15.15%	-9.32%	-	-
Horiz. %	310.58%	235.25%	173.74%	92.77%	76.94%	90.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,855	174,588	127,713	146,006	142,842	119,950	127,645	7.75%
YoY %	14.47%	36.70%	-12.53%	2.22%	19.08%	-6.03%	-	-
Horiz. %	156.57%	136.78%	100.05%	114.38%	111.91%	93.97%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	7,198	6,600	5,999	4,803	4,796	4,015	4,017	10.20%
YoY %	9.06%	10.02%	24.90%	0.15%	19.45%	-0.05%	-	-
Horiz. %	179.19%	164.30%	149.34%	119.57%	119.39%	99.95%	100.00%	-
Div Payout %	22.82%	29.81%	29.12%	52.55%	51.36%	42.50%	36.27%	-
YoY %	-23.45%	2.37%	-44.59%	2.32%	20.85%	17.18%	-	-
Horiz. %	62.92%	82.19%	80.29%	144.89%	141.60%	117.18%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	199,855	174,588	127,713	146,006	142,842	119,950	127,645	7.75%
YoY %	14.47%	36.70%	-12.53%	2.22%	19.08%	-6.03%	-	-
Horiz. %	156.57%	136.78%	100.05%	114.38%	111.91%	93.97%	100.00%	-
NOSH	60,009	60,000	60,021	60,052	59,897	39,983	39,951	7.01%
YoY %	0.02%	-0.03%	-0.05%	0.26%	49.81%	0.08%	-	-
Horiz. %	150.21%	150.18%	150.24%	150.31%	149.93%	100.08%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	1.58%	1.47%	1.84%	1.54%	1.88%	1.62%	1.72%	-
YoY %	7.48%	-20.11%	19.48%	-18.09%	16.05%	-5.81%	-	-
Horiz. %	91.86%	85.47%	106.98%	89.53%	109.30%	94.19%	100.00%	-
ROE	15.79%	12.68%	16.13%	6.26%	6.54%	7.88%	8.68%	-
YoY %	24.53%	-21.39%	157.67%	-4.28%	-17.01%	-9.22%	-	-
Horiz. %	181.91%	146.08%	185.83%	72.12%	75.35%	90.78%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	3,323.42	2,514.81	1,863.71	991.50	827.34	1,456.86	1,609.58	12.83%
YoY %	32.15%	34.94%	87.97%	19.84%	-43.21%	-9.49%	-	-
Horiz. %	206.48%	156.24%	115.79%	61.60%	51.40%	90.51%	100.00%	-
EPS	52.58	36.91	34.32	15.22	15.59	23.63	27.72	11.25%
YoY %	42.45%	7.55%	125.49%	-2.37%	-34.02%	-14.75%	-	-
Horiz. %	189.68%	133.15%	123.81%	54.91%	56.24%	85.25%	100.00%	-
DPS	12.00	11.00	10.00	8.00	8.01	10.00	10.00	3.08%
YoY %	9.09%	10.00%	25.00%	-0.12%	-19.90%	0.00%	-	-
Horiz. %	120.00%	110.00%	100.00%	80.00%	80.10%	100.00%	100.00%	-
NAPS	3.3304	2.9098	2.1278	2.4313	2.3848	3.00	3.195	0.69%
YoY %	14.45%	36.75%	-12.48%	1.95%	-20.51%	-6.10%	-	-
Horiz. %	104.24%	91.07%	66.60%	76.10%	74.64%	93.90%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,052
RPS	1,661.97	1,257.40	932.19	496.19	412.96	485.42	535.88	20.75%
YoY %	32.18%	34.89%	87.87%	20.15%	-14.93%	-9.42%	-	-
Horiz. %	310.14%	234.64%	173.95%	92.59%	77.06%	90.58%	100.00%	-
EPS	26.29	18.45	17.17	7.62	7.78	7.87	9.23	19.05%
YoY %	42.49%	7.45%	125.33%	-2.06%	-1.14%	-14.73%	-	-
Horiz. %	284.83%	199.89%	186.02%	82.56%	84.29%	85.27%	100.00%	-
DPS	6.00	5.50	5.00	4.00	4.00	3.35	3.35	10.19%
YoY %	9.09%	10.00%	25.00%	0.00%	19.40%	0.00%	-	-
Horiz. %	179.10%	164.18%	149.25%	119.40%	119.40%	100.00%	100.00%	-
NAPS	1.6655	1.4549	1.0643	1.2167	1.1904	0.9996	1.0637	7.75%
YoY %	14.48%	36.70%	-12.53%	2.21%	19.09%	-6.03%	-	-
Horiz. %	156.58%	136.78%	100.06%	114.38%	111.91%	93.97%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	2.92	2.38	2.47	2.34	1.56	3.08	2.30	-
P/RPS	0.09	0.09	0.13	0.24	0.19	0.21	0.14	-7.09%
YoY %	0.00%	-30.77%	-45.83%	26.32%	-9.52%	50.00%	-	-
Horiz. %	64.29%	64.29%	92.86%	171.43%	135.71%	150.00%	100.00%	-
P/EPS	5.55	6.45	7.20	15.37	10.01	13.03	8.30	-6.48%
YoY %	-13.95%	-10.42%	-53.16%	53.55%	-23.18%	56.99%	-	-
Horiz. %	66.87%	77.71%	86.75%	185.18%	120.60%	156.99%	100.00%	-
EY	18.01	15.51	13.89	6.51	9.99	7.67	12.05	6.92%
YoY %	16.12%	11.66%	113.36%	-34.83%	30.25%	-36.35%	-	-
Horiz. %	149.46%	128.71%	115.27%	54.02%	82.90%	63.65%	100.00%	-
DY	4.11	4.62	4.05	3.42	5.13	3.25	4.35	-0.94%
YoY %	-11.04%	14.07%	18.42%	-33.33%	57.85%	-25.29%	-	-
Horiz. %	94.48%	106.21%	93.10%	78.62%	117.93%	74.71%	100.00%	-
P/NAPS	0.88	0.82	1.16	0.96	0.65	1.03	0.72	3.39%
YoY %	7.32%	-29.31%	20.83%	47.69%	-36.89%	43.06%	-	-
Horiz. %	122.22%	113.89%	161.11%	133.33%	90.28%	143.06%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	25/05/06	31/05/05	27/05/04	30/05/03	26/04/02	23/05/01	-
Price	2.98	2.40	2.50	2.16	1.90	3.28	2.26	-
P/RPS	0.09	0.10	0.13	0.22	0.23	0.23	0.14	-7.09%
YoY %	-10.00%	-23.08%	-40.91%	-4.35%	0.00%	64.29%	-	-
Horiz. %	64.29%	71.43%	92.86%	157.14%	164.29%	164.29%	100.00%	-
P/EPS	5.67	6.50	7.28	14.19	12.19	13.88	8.15	-5.86%
YoY %	-12.77%	-10.71%	-48.70%	16.41%	-12.18%	70.31%	-	-
Horiz. %	69.57%	79.75%	89.33%	174.11%	149.57%	170.31%	100.00%	-
EY	17.64	15.38	13.73	7.05	8.21	7.20	12.27	6.23%
YoY %	14.69%	12.02%	94.75%	-14.13%	14.03%	-41.32%	-	-
Horiz. %	143.77%	125.35%	111.90%	57.46%	66.91%	58.68%	100.00%	-
DY	4.03	4.58	4.00	3.70	4.21	3.05	4.42	-1.52%
YoY %	-12.01%	14.50%	8.11%	-12.11%	38.03%	-31.00%	-	-
Horiz. %	91.18%	103.62%	90.50%	83.71%	95.25%	69.00%	100.00%	-
P/NAPS	0.89	0.82	1.17	0.89	0.80	1.09	0.71	3.83%
YoY %	8.54%	-29.91%	31.46%	11.25%	-26.61%	53.52%	-	-
Horiz. %	125.35%	115.49%	164.79%	125.35%	112.68%	153.52%	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