[METROD] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -7.29%
YoY- 20.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 454,776 363,346 350,129 340,633 328,269 273,405 282,581 37.37%
PBT 7,494 8,544 7,490 7,284 6,551 7,474 5,541 22.31%
Tax -1,728 -1,811 -3,088 -2,042 -897 -1,302 -1,131 32.68%
NP 5,766 6,733 4,402 5,242 5,654 6,172 4,410 19.59%
-
NP to SH 5,766 6,733 4,402 5,242 5,654 6,172 4,410 19.59%
-
Tax Rate 23.06% 21.20% 41.23% 28.03% 13.69% 17.42% 20.41% -
Total Cost 449,010 356,613 345,727 335,391 322,615 267,233 278,171 37.64%
-
Net Worth 174,588 169,141 131,484 132,405 127,713 121,744 112,722 33.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,600 - - - 5,999 - -
Div Payout % - 98.04% - - - 97.20% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 174,588 169,141 131,484 132,405 127,713 121,744 112,722 33.90%
NOSH 60,000 60,008 59,972 59,977 60,021 59,990 60,000 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.27% 1.85% 1.26% 1.54% 1.72% 2.26% 1.56% -
ROE 3.30% 3.98% 3.35% 3.96% 4.43% 5.07% 3.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 757.96 605.49 583.81 567.94 546.92 455.75 470.97 37.37%
EPS 9.61 11.22 7.34 8.74 9.42 10.29 7.35 19.59%
DPS 0.00 11.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.9098 2.8186 2.1924 2.2076 2.1278 2.0294 1.8787 33.90%
Adjusted Per Share Value based on latest NOSH - 59,977
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 378.98 302.79 291.77 283.86 273.56 227.84 235.48 37.37%
EPS 4.81 5.61 3.67 4.37 4.71 5.14 3.68 19.56%
DPS 0.00 5.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.4549 1.4095 1.0957 1.1034 1.0643 1.0145 0.9394 33.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.38 2.16 2.30 2.42 2.47 2.38 2.39 -
P/RPS 0.31 0.36 0.39 0.43 0.45 0.52 0.51 -28.26%
P/EPS 24.77 19.25 31.34 27.69 26.22 23.13 32.52 -16.61%
EY 4.04 5.19 3.19 3.61 3.81 4.32 3.08 19.84%
DY 0.00 5.09 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.82 0.77 1.05 1.10 1.16 1.17 1.27 -25.31%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 -
Price 2.40 2.05 2.15 2.40 2.50 2.38 2.47 -
P/RPS 0.32 0.34 0.37 0.42 0.46 0.52 0.52 -27.67%
P/EPS 24.97 18.27 29.29 27.46 26.54 23.13 33.61 -17.98%
EY 4.00 5.47 3.41 3.64 3.77 4.32 2.98 21.70%
DY 0.00 5.37 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.82 0.73 0.98 1.09 1.17 1.17 1.31 -26.84%

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