[METECH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[METECH] METECH GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 75.79%
YoY- 96.68%
Quarter Report
Latest QR
Upcoming QR
METECH's Result
METECH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 247,882 218,326 207,445 163,099 143,217 94,808 74,929 22.04%
PBT 10,150 7,906 5,300 6,074 3,474 1,509 -2,521 -
Tax -2,382 -913 -165 -531 -1,665 -469 -661 23.79%
NP 7,768 6,993 5,135 5,543 1,809 1,040 -3,182 -
-
NP to SH 2,787 5,027 2,103 3,558 1,809 1,040 -3,182 -
-
Tax Rate 23.47% 11.55% 3.11% 8.74% 47.93% 31.08% - -
Total Cost 240,114 211,333 202,310 157,556 141,408 93,768 78,111 20.56%
-
Net Worth 54,658 53,053 49,014 74,482 42,211 40,849 35,978 7.21%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 1,619 810 809 608 - - -
Div Payout % - 32.23% 38.52% 22.75% 33.66% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,658 53,053 49,014 74,482 42,211 40,849 35,978 7.21%
NOSH 40,488 40,499 40,507 40,479 40,588 40,445 17,989 14.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.13% 3.20% 2.48% 3.40% 1.26% 1.10% -4.25% -
ROE 5.10% 9.48% 4.29% 4.78% 4.29% 2.55% -8.84% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 612.23 539.09 512.11 402.91 352.85 234.41 416.52 6.62%
EPS 6.88 12.41 5.19 8.79 4.46 2.57 -17.69 -
DPS 0.00 4.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 1.35 1.31 1.21 1.84 1.04 1.01 2.00 -6.33%
Adjusted Per Share Value based on latest NOSH - 40,479
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 61.12 53.83 51.15 40.22 35.31 23.38 18.48 22.03%
EPS 0.69 1.24 0.52 0.88 0.45 0.26 -0.78 -
DPS 0.00 0.40 0.20 0.20 0.15 0.00 0.00 -
NAPS 0.1348 0.1308 0.1209 0.1837 0.1041 0.1007 0.0887 7.21%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.35 0.41 0.55 0.34 0.70 1.05 0.00 -
P/RPS 0.06 0.08 0.11 0.08 0.20 0.45 0.00 -
P/EPS 5.08 3.30 10.59 3.87 15.71 40.83 0.00 -
EY 19.67 30.27 9.44 25.85 6.37 2.45 0.00 -
DY 0.00 9.76 3.64 5.88 2.14 0.00 0.00 -
P/NAPS 0.26 0.31 0.45 0.18 0.67 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 23/02/06 03/03/05 26/02/04 27/02/03 -
Price 0.25 0.44 0.62 0.44 0.70 1.08 1.76 -
P/RPS 0.04 0.08 0.12 0.11 0.20 0.46 0.42 -32.39%
P/EPS 3.63 3.54 11.94 5.01 15.71 42.00 -9.95 -
EY 27.53 28.21 8.37 19.98 6.37 2.38 -10.05 -
DY 0.00 9.09 3.23 4.55 2.14 0.00 0.00 -
P/NAPS 0.19 0.34 0.51 0.24 0.67 1.07 0.88 -22.52%

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