[METROD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 72.14%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,077,748 515,942 2,018,780 1,528,216 983,249 449,356 1,999,788 -33.79%
PBT 19,510 8,661 44,814 30,450 17,691 8,321 40,989 -39.06%
Tax 17,800 -2,182 -8,300 -6,689 -3,888 -2,026 -9,966 -
NP 37,310 6,479 36,514 23,761 13,803 6,295 31,023 13.10%
-
NP to SH 37,310 6,479 36,514 23,761 13,803 6,295 31,023 13.10%
-
Tax Rate -91.24% 25.19% 18.52% 21.97% 21.98% 24.35% 24.31% -
Total Cost 1,040,438 509,463 1,982,266 1,504,455 969,446 443,061 1,968,765 -34.65%
-
Net Worth 266,126 228,894 225,803 212,636 208,082 199,855 194,117 23.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,199 - - - 7,199 -
Div Payout % - - 19.72% - - - 23.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 266,126 228,894 225,803 212,636 208,082 199,855 194,117 23.43%
NOSH 60,003 59,990 59,996 60,002 59,986 60,009 59,994 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.46% 1.26% 1.81% 1.55% 1.40% 1.40% 1.55% -
ROE 14.02% 2.83% 16.17% 11.17% 6.63% 3.15% 15.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,796.15 860.04 3,364.82 2,546.92 1,639.10 748.81 3,333.30 -33.80%
EPS 62.18 10.80 60.86 39.60 23.01 10.49 51.71 13.09%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 4.4352 3.8155 3.7636 3.5438 3.4688 3.3304 3.2356 23.42%
Adjusted Per Share Value based on latest NOSH - 59,987
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 898.53 430.14 1,683.07 1,274.08 819.74 374.63 1,667.24 -33.79%
EPS 31.11 5.40 30.44 19.81 11.51 5.25 25.86 13.12%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.2187 1.9083 1.8825 1.7728 1.7348 1.6662 1.6184 23.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.80 2.75 3.02 3.00 2.96 2.92 2.79 -
P/RPS 0.16 0.32 0.09 0.12 0.18 0.39 0.08 58.80%
P/EPS 4.50 25.46 4.96 7.58 12.86 27.84 5.40 -11.45%
EY 22.21 3.93 20.15 13.20 7.77 3.59 18.53 12.84%
DY 0.00 0.00 3.97 0.00 0.00 0.00 4.30 -
P/NAPS 0.63 0.72 0.80 0.85 0.85 0.88 0.86 -18.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 30/05/07 21/02/07 -
Price 2.71 3.00 2.88 3.02 3.00 2.98 2.80 -
P/RPS 0.15 0.35 0.09 0.12 0.18 0.40 0.08 52.11%
P/EPS 4.36 27.78 4.73 7.63 13.04 28.41 5.41 -13.40%
EY 22.94 3.60 21.13 13.11 7.67 3.52 18.47 15.56%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.29 -
P/NAPS 0.61 0.79 0.77 0.85 0.86 0.89 0.87 -21.09%

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