[METROD] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.62%
YoY- 125.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,085,366 1,994,368 1,508,884 1,118,622 595,422 495,556 582,505 23.66%
PBT 45,154 41,816 30,812 23,983 9,075 9,886 9,843 28.87%
Tax -8,456 -10,264 -8,669 -3,385 67 -547 -395 66.55%
NP 36,698 31,552 22,143 20,598 9,142 9,339 9,448 25.35%
-
NP to SH 36,698 31,552 22,143 20,598 9,142 9,339 9,448 25.35%
-
Tax Rate 18.73% 24.55% 28.14% 14.11% -0.74% 5.53% 4.01% -
Total Cost 2,048,668 1,962,816 1,486,741 1,098,024 586,280 486,217 573,057 23.63%
-
Net Worth 228,894 199,855 174,588 127,713 146,006 142,842 119,950 11.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 7,198 7,198 6,600 5,999 4,803 4,796 4,015 10.20%
Div Payout % 19.61% 22.82% 29.81% 29.12% 52.55% 51.36% 42.50% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 228,894 199,855 174,588 127,713 146,006 142,842 119,950 11.36%
NOSH 59,990 60,009 60,000 60,021 60,052 59,897 39,983 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.76% 1.58% 1.47% 1.84% 1.54% 1.88% 1.62% -
ROE 16.03% 15.79% 12.68% 16.13% 6.26% 6.54% 7.88% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 3,476.15 3,323.42 2,514.81 1,863.71 991.50 827.34 1,456.86 15.58%
EPS 61.17 52.58 36.91 34.32 15.22 15.59 23.63 17.16%
DPS 12.00 12.00 11.00 10.00 8.00 8.01 10.00 3.08%
NAPS 3.8155 3.3304 2.9098 2.1278 2.4313 2.3848 3.00 4.08%
Adjusted Per Share Value based on latest NOSH - 60,021
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,737.81 1,661.97 1,257.40 932.19 496.19 412.96 485.42 23.66%
EPS 30.58 26.29 18.45 17.17 7.62 7.78 7.87 25.35%
DPS 6.00 6.00 5.50 5.00 4.00 4.00 3.35 10.19%
NAPS 1.9075 1.6655 1.4549 1.0643 1.2167 1.1904 0.9996 11.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.75 2.92 2.38 2.47 2.34 1.56 3.08 -
P/RPS 0.08 0.09 0.09 0.13 0.24 0.19 0.21 -14.84%
P/EPS 4.50 5.55 6.45 7.20 15.37 10.01 13.03 -16.22%
EY 22.24 18.01 15.51 13.89 6.51 9.99 7.67 19.39%
DY 4.36 4.11 4.62 4.05 3.42 5.13 3.25 5.01%
P/NAPS 0.72 0.88 0.82 1.16 0.96 0.65 1.03 -5.78%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 25/05/06 31/05/05 27/05/04 30/05/03 26/04/02 -
Price 3.00 2.98 2.40 2.50 2.16 1.90 3.28 -
P/RPS 0.09 0.09 0.10 0.13 0.22 0.23 0.23 -14.46%
P/EPS 4.90 5.67 6.50 7.28 14.19 12.19 13.88 -15.91%
EY 20.39 17.64 15.38 13.73 7.05 8.21 7.20 18.92%
DY 4.00 4.03 4.58 4.00 3.70 4.21 3.05 4.61%
P/NAPS 0.79 0.89 0.82 1.17 0.89 0.80 1.09 -5.21%

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