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

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.12%
YoY- -2.11%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,994,368 1,508,884 1,118,622 595,422 495,556 582,505 643,054 20.75%
PBT 41,816 30,812 23,983 9,075 9,886 9,843 12,745 21.88%
Tax -10,264 -8,669 -3,385 67 -547 -395 -1,670 35.32%
NP 31,552 22,143 20,598 9,142 9,339 9,448 11,075 19.05%
-
NP to SH 31,552 22,143 20,598 9,142 9,339 9,448 11,075 19.05%
-
Tax Rate 24.55% 28.14% 14.11% -0.74% 5.53% 4.01% 13.10% -
Total Cost 1,962,816 1,486,741 1,098,024 586,280 486,217 573,057 631,979 20.77%
-
Net Worth 199,855 174,588 127,713 146,006 142,842 119,950 127,645 7.75%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,198 6,600 5,999 4,803 4,796 4,015 4,017 10.20%
Div Payout % 22.82% 29.81% 29.12% 52.55% 51.36% 42.50% 36.27% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 199,855 174,588 127,713 146,006 142,842 119,950 127,645 7.75%
NOSH 60,009 60,000 60,021 60,052 59,897 39,983 39,951 7.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.58% 1.47% 1.84% 1.54% 1.88% 1.62% 1.72% -
ROE 15.79% 12.68% 16.13% 6.26% 6.54% 7.88% 8.68% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3,323.42 2,514.81 1,863.71 991.50 827.34 1,456.86 1,609.58 12.83%
EPS 52.58 36.91 34.32 15.22 15.59 23.63 27.72 11.25%
DPS 12.00 11.00 10.00 8.00 8.01 10.00 10.00 3.08%
NAPS 3.3304 2.9098 2.1278 2.4313 2.3848 3.00 3.195 0.69%
Adjusted Per Share Value based on latest NOSH - 60,052
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,662.72 1,257.97 932.60 496.41 413.15 485.64 536.12 20.75%
EPS 26.31 18.46 17.17 7.62 7.79 7.88 9.23 19.06%
DPS 6.00 5.50 5.00 4.00 4.00 3.35 3.35 10.19%
NAPS 1.6662 1.4556 1.0648 1.2173 1.1909 1.00 1.0642 7.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
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%
P/EPS 5.55 6.45 7.20 15.37 10.01 13.03 8.30 -6.48%
EY 18.01 15.51 13.89 6.51 9.99 7.67 12.05 6.92%
DY 4.11 4.62 4.05 3.42 5.13 3.25 4.35 -0.94%
P/NAPS 0.88 0.82 1.16 0.96 0.65 1.03 0.72 3.39%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
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%
P/EPS 5.67 6.50 7.28 14.19 12.19 13.88 8.15 -5.86%
EY 17.64 15.38 13.73 7.05 8.21 7.20 12.27 6.23%
DY 4.03 4.58 4.00 3.70 4.21 3.05 4.42 -1.52%
P/NAPS 0.89 0.82 1.17 0.89 0.80 1.09 0.71 3.83%

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