[METROD] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -49.2%
YoY- 2.92%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 400,531 518,235 561,806 515,942 490,564 544,967 533,893 -17.36%
PBT 11,029 11,159 10,849 8,661 14,364 12,759 9,370 11.42%
Tax 8,881 -3,443 19,982 -2,182 -1,611 -2,801 -1,862 -
NP 19,910 7,716 30,831 6,479 12,753 9,958 7,508 91.02%
-
NP to SH 19,910 7,716 30,831 6,479 12,753 9,958 7,508 91.02%
-
Tax Rate -80.52% 30.85% -184.18% 25.19% 11.22% 21.95% 19.87% -
Total Cost 380,621 510,519 530,975 509,463 477,811 535,009 526,385 -19.35%
-
Net Worth 285,922 271,452 266,086 228,894 225,762 212,585 208,183 23.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,200 - - - 7,198 - - -
Div Payout % 36.17% - - - 56.44% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 285,922 271,452 266,086 228,894 225,762 212,585 208,183 23.43%
NOSH 60,006 60,000 59,994 59,990 59,985 59,987 60,015 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.97% 1.49% 5.49% 1.26% 2.60% 1.83% 1.41% -
ROE 6.96% 2.84% 11.59% 2.83% 5.65% 4.68% 3.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 667.48 863.73 936.43 860.04 817.80 908.46 889.58 -17.35%
EPS 33.18 12.86 51.39 10.80 21.26 16.60 12.51 91.04%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 4.7649 4.5242 4.4352 3.8155 3.7636 3.5438 3.4688 23.45%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 333.93 432.06 468.38 430.14 408.99 454.34 445.11 -17.36%
EPS 16.60 6.43 25.70 5.40 10.63 8.30 6.26 91.01%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.3838 2.2631 2.2184 1.9083 1.8822 1.7723 1.7356 23.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.71 2.86 2.80 2.75 3.02 3.00 2.96 -
P/RPS 0.41 0.33 0.30 0.32 0.37 0.33 0.33 15.49%
P/EPS 8.17 22.24 5.45 25.46 14.21 18.07 23.66 -50.62%
EY 12.24 4.50 18.35 3.93 7.04 5.53 4.23 102.40%
DY 4.43 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.57 0.63 0.63 0.72 0.80 0.85 0.85 -23.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 -
Price 2.79 2.87 2.71 3.00 2.88 3.02 3.00 -
P/RPS 0.42 0.33 0.29 0.35 0.35 0.33 0.34 15.05%
P/EPS 8.41 22.32 5.27 27.78 13.55 18.19 23.98 -50.11%
EY 11.89 4.48 18.96 3.60 7.38 5.50 4.17 100.44%
DY 4.30 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.59 0.63 0.61 0.79 0.77 0.85 0.86 -22.12%

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