[METROD] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 45.83%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,313,076 964,587 921,576 817,202 696,936 534,106 512,693 87.08%
PBT 26,204 19,859 16,513 13,688 9,708 8,588 8,018 120.06%
Tax -3,588 -2,639 -1,782 -412 -604 27 113 -
NP 22,616 17,220 14,730 13,276 9,104 8,615 8,132 97.64%
-
NP to SH 22,616 17,220 14,730 13,276 9,104 8,615 8,132 97.64%
-
Tax Rate 13.69% 13.29% 10.79% 3.01% 6.22% -0.31% -1.41% -
Total Cost 1,290,460 947,367 906,845 803,926 687,832 525,491 504,561 86.91%
-
Net Worth 127,713 160,803 112,742 109,653 146,006 143,485 142,567 -7.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,000 - - - 4,799 - -
Div Payout % - 34.85% - - - 55.71% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 127,713 160,803 112,742 109,653 146,006 143,485 142,567 -7.06%
NOSH 60,021 60,003 60,010 60,018 60,052 59,993 59,970 0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.72% 1.79% 1.60% 1.62% 1.31% 1.61% 1.59% -
ROE 17.71% 10.71% 13.07% 12.11% 6.24% 6.00% 5.70% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2,187.69 1,607.55 1,535.68 1,361.59 1,160.54 890.28 854.91 86.98%
EPS 37.68 28.70 24.55 22.12 15.16 14.36 13.56 97.52%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.1278 2.6799 1.8787 1.827 2.4313 2.3917 2.3773 -7.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,094.23 803.82 767.98 681.00 580.78 445.09 427.24 87.08%
EPS 18.85 14.35 12.28 11.06 7.59 7.18 6.78 97.59%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.0643 1.34 0.9395 0.9138 1.2167 1.1957 1.1881 -7.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.47 2.38 2.39 2.34 2.34 1.61 1.67 -
P/RPS 0.11 0.15 0.16 0.17 0.20 0.18 0.20 -32.84%
P/EPS 6.56 8.29 9.74 10.58 15.44 11.21 12.32 -34.28%
EY 15.26 12.06 10.27 9.45 6.48 8.92 8.12 52.22%
DY 0.00 4.20 0.00 0.00 0.00 4.97 0.00 -
P/NAPS 1.16 0.89 1.27 1.28 0.96 0.67 0.70 39.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 -
Price 2.50 2.38 2.47 2.30 2.16 1.82 1.78 -
P/RPS 0.11 0.15 0.16 0.17 0.19 0.20 0.21 -34.99%
P/EPS 6.63 8.29 10.06 10.40 14.25 12.67 13.13 -36.56%
EY 15.07 12.06 9.94 9.62 7.02 7.89 7.62 57.49%
DY 0.00 4.20 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 1.17 0.89 1.31 1.26 0.89 0.76 0.75 34.47%

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