[METROD] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.39%
YoY- 148.42%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 363,346 350,129 340,633 328,269 273,405 282,581 234,367 33.84%
PBT 8,544 7,490 7,284 6,551 7,474 5,541 4,417 55.06%
Tax -1,811 -3,088 -2,042 -897 -1,302 -1,131 -55 920.79%
NP 6,733 4,402 5,242 5,654 6,172 4,410 4,362 33.45%
-
NP to SH 6,733 4,402 5,242 5,654 6,172 4,410 4,362 33.45%
-
Tax Rate 21.20% 41.23% 28.03% 13.69% 17.42% 20.41% 1.25% -
Total Cost 356,613 345,727 335,391 322,615 267,233 278,171 230,005 33.85%
-
Net Worth 169,141 131,484 132,405 127,713 121,744 112,722 109,620 33.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,600 - - - 5,999 - - -
Div Payout % 98.04% - - - 97.20% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 169,141 131,484 132,405 127,713 121,744 112,722 109,620 33.42%
NOSH 60,008 59,972 59,977 60,021 59,990 60,000 60,000 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.85% 1.26% 1.54% 1.72% 2.26% 1.56% 1.86% -
ROE 3.98% 3.35% 3.96% 4.43% 5.07% 3.91% 3.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 605.49 583.81 567.94 546.92 455.75 470.97 390.61 33.83%
EPS 11.22 7.34 8.74 9.42 10.29 7.35 7.27 33.44%
DPS 11.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.8186 2.1924 2.2076 2.1278 2.0294 1.8787 1.827 33.40%
Adjusted Per Share Value based on latest NOSH - 60,021
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 302.79 291.77 283.86 273.56 227.84 235.48 195.31 33.84%
EPS 5.61 3.67 4.37 4.71 5.14 3.68 3.64 33.32%
DPS 5.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.4095 1.0957 1.1034 1.0643 1.0145 0.9394 0.9135 33.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.16 2.30 2.42 2.47 2.38 2.39 2.34 -
P/RPS 0.36 0.39 0.43 0.45 0.52 0.51 0.60 -28.79%
P/EPS 19.25 31.34 27.69 26.22 23.13 32.52 32.19 -28.95%
EY 5.19 3.19 3.61 3.81 4.32 3.08 3.11 40.56%
DY 5.09 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.77 1.05 1.10 1.16 1.17 1.27 1.28 -28.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 15/11/05 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 -
Price 2.05 2.15 2.40 2.50 2.38 2.47 2.30 -
P/RPS 0.34 0.37 0.42 0.46 0.52 0.52 0.59 -30.68%
P/EPS 18.27 29.29 27.46 26.54 23.13 33.61 31.64 -30.58%
EY 5.47 3.41 3.64 3.77 4.32 2.98 3.16 44.02%
DY 5.37 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.73 0.98 1.09 1.17 1.17 1.31 1.26 -30.43%

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