[MTRONIC] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MTRONIC] METRONIC GLOBAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 146.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTRONIC's Result
MTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 92,507 111,910 130,010 115,206 78,708 45,742 6,203 504.87%
PBT 16,058 16,354 16,997 14,556 6,316 4,546 658 739.71%
Tax -4,056 -4,364 -4,646 -3,859 -1,970 -1,424 -222 592.46%
NP 12,002 11,990 12,351 10,697 4,346 3,122 436 809.84%
-
NP to SH 12,028 11,990 12,351 10,697 4,346 3,122 436 811.16%
-
Tax Rate 25.26% 26.68% 27.33% 26.51% 31.19% 31.32% 33.74% -
Total Cost 80,505 99,920 117,659 104,509 74,362 42,620 5,767 478.83%
-
Net Worth 48,797 48,768 46,883 32,915 25,221 17,906 10,744 174.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,081 632 632 872 407 - - -
Div Payout % 8.99% 5.28% 5.13% 8.15% 9.39% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 48,797 48,768 46,883 32,915 25,221 17,906 10,744 174.00%
NOSH 280,444 283,536 282,432 210,996 185,454 137,743 107,443 89.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.97% 10.71% 9.50% 9.29% 5.52% 6.83% 7.03% -
ROE 24.65% 24.59% 26.34% 32.50% 17.23% 17.43% 4.06% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.99 39.47 46.03 54.60 42.44 33.21 5.77 219.40%
EPS 4.29 4.23 4.37 5.07 2.34 2.27 0.41 377.70%
DPS 0.39 0.22 0.22 0.41 0.22 0.00 0.00 -
NAPS 0.174 0.172 0.166 0.156 0.136 0.13 0.10 44.61%
Adjusted Per Share Value based on latest NOSH - 210,996
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.65 6.83 7.93 7.03 4.80 2.79 0.38 503.66%
EPS 0.73 0.73 0.75 0.65 0.27 0.19 0.03 738.09%
DPS 0.07 0.04 0.04 0.05 0.02 0.00 0.00 -
NAPS 0.0298 0.0298 0.0286 0.0201 0.0154 0.0109 0.0066 172.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.34 0.40 0.46 0.28 0.31 0.29 0.00 -
P/RPS 1.03 1.01 1.00 0.51 0.73 0.87 0.00 -
P/EPS 7.93 9.46 10.52 5.52 13.23 12.79 0.00 -
EY 12.61 10.57 9.51 18.11 7.56 7.82 0.00 -
DY 1.13 0.56 0.49 1.48 0.71 0.00 0.00 -
P/NAPS 1.95 2.33 2.77 1.79 2.28 2.23 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 01/12/05 30/08/05 30/05/05 28/02/05 - - - -
Price 0.29 0.36 0.41 0.53 0.00 0.00 0.00 -
P/RPS 0.88 0.91 0.89 0.97 0.00 0.00 0.00 -
P/EPS 6.76 8.51 9.38 10.45 0.00 0.00 0.00 -
EY 14.79 11.75 10.67 9.57 0.00 0.00 0.00 -
DY 1.33 0.62 0.55 0.78 0.00 0.00 0.00 -
P/NAPS 1.67 2.09 2.47 3.40 0.00 0.00 0.00 -

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