[METROD] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.51%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,787,020 2,085,366 1,994,368 1,508,884 1,118,622 595,422 495,556 23.80%
PBT 39,295 45,154 41,816 30,812 23,983 9,075 9,886 25.83%
Tax 23,942 -8,456 -10,264 -8,669 -3,385 67 -547 -
NP 63,237 36,698 31,552 22,143 20,598 9,142 9,339 37.50%
-
NP to SH 63,237 36,698 31,552 22,143 20,598 9,142 9,339 37.50%
-
Tax Rate -60.93% 18.73% 24.55% 28.14% 14.11% -0.74% 5.53% -
Total Cost 1,723,783 2,048,668 1,962,816 1,486,741 1,098,024 586,280 486,217 23.45%
-
Net Worth 299,268 228,894 199,855 174,588 127,713 146,006 142,842 13.10%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 7,200 7,198 7,198 6,600 5,999 4,803 4,796 6.99%
Div Payout % 11.39% 19.61% 22.82% 29.81% 29.12% 52.55% 51.36% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 299,268 228,894 199,855 174,588 127,713 146,006 142,842 13.10%
NOSH 59,974 59,990 60,009 60,000 60,021 60,052 59,897 0.02%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.54% 1.76% 1.58% 1.47% 1.84% 1.54% 1.88% -
ROE 21.13% 16.03% 15.79% 12.68% 16.13% 6.26% 6.54% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2,979.61 3,476.15 3,323.42 2,514.81 1,863.71 991.50 827.34 23.78%
EPS 105.44 61.17 52.58 36.91 34.32 15.22 15.59 37.47%
DPS 12.00 12.00 12.00 11.00 10.00 8.00 8.01 6.96%
NAPS 4.9899 3.8155 3.3304 2.9098 2.1278 2.4313 2.3848 13.08%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,489.85 1,738.58 1,662.72 1,257.97 932.60 496.41 413.15 23.80%
EPS 52.72 30.60 26.31 18.46 17.17 7.62 7.79 37.49%
DPS 6.00 6.00 6.00 5.50 5.00 4.00 4.00 6.98%
NAPS 2.495 1.9083 1.6662 1.4556 1.0648 1.2173 1.1909 13.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.87 2.75 2.92 2.38 2.47 2.34 1.56 -
P/RPS 0.10 0.08 0.09 0.09 0.13 0.24 0.19 -10.13%
P/EPS 2.72 4.50 5.55 6.45 7.20 15.37 10.01 -19.50%
EY 36.74 22.24 18.01 15.51 13.89 6.51 9.99 24.21%
DY 4.18 4.36 4.11 4.62 4.05 3.42 5.13 -3.35%
P/NAPS 0.58 0.72 0.88 0.82 1.16 0.96 0.65 -1.87%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 29/05/08 30/05/07 25/05/06 31/05/05 27/05/04 30/05/03 -
Price 3.20 3.00 2.98 2.40 2.50 2.16 1.90 -
P/RPS 0.11 0.09 0.09 0.10 0.13 0.22 0.23 -11.55%
P/EPS 3.03 4.90 5.67 6.50 7.28 14.19 12.19 -20.68%
EY 32.95 20.39 17.64 15.38 13.73 7.05 8.21 26.03%
DY 3.75 4.00 4.03 4.58 4.00 3.70 4.21 -1.90%
P/NAPS 0.64 0.79 0.89 0.82 1.17 0.89 0.80 -3.64%

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