[METROD] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 19.21%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,118,622 964,587 840,768 695,779 595,422 534,106 499,543 71.07%
PBT 23,983 19,859 14,959 11,459 9,075 8,588 8,701 96.46%
Tax -3,385 -2,639 -1,395 -561 67 27 324 -
NP 20,598 17,220 13,564 10,898 9,142 8,615 9,025 73.26%
-
NP to SH 20,598 17,220 13,564 10,898 9,142 8,615 9,025 73.26%
-
Tax Rate 14.11% 13.29% 9.33% 4.90% -0.74% -0.31% -3.72% -
Total Cost 1,098,024 947,367 827,204 684,881 586,280 525,491 490,518 71.03%
-
Net Worth 127,713 121,744 112,722 109,620 146,006 143,616 142,474 -7.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,999 5,999 4,803 4,803 4,803 4,803 4,796 16.07%
Div Payout % 29.12% 34.84% 35.42% 44.08% 52.55% 55.76% 53.15% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 127,713 121,744 112,722 109,620 146,006 143,616 142,474 -7.02%
NOSH 60,021 59,990 60,000 60,000 60,052 60,047 59,931 0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.84% 1.79% 1.61% 1.57% 1.54% 1.61% 1.81% -
ROE 16.13% 14.14% 12.03% 9.94% 6.26% 6.00% 6.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,863.71 1,607.91 1,401.28 1,159.63 991.50 889.47 833.53 70.90%
EPS 34.32 28.70 22.61 18.16 15.22 14.35 15.06 73.08%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 8.00 16.02%
NAPS 2.1278 2.0294 1.8787 1.827 2.4313 2.3917 2.3773 -7.11%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 932.19 803.82 700.64 579.82 496.19 445.09 416.29 71.07%
EPS 17.17 14.35 11.30 9.08 7.62 7.18 7.52 73.30%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 4.00 16.02%
NAPS 1.0643 1.0145 0.9394 0.9135 1.2167 1.1968 1.1873 -7.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.47 2.38 2.39 2.34 2.34 1.61 1.67 -
P/RPS 0.13 0.15 0.17 0.20 0.24 0.18 0.20 -24.94%
P/EPS 7.20 8.29 10.57 12.88 15.37 11.22 11.09 -25.00%
EY 13.89 12.06 9.46 7.76 6.51 8.91 9.02 33.31%
DY 4.05 4.20 3.35 3.42 3.42 4.97 4.79 -10.57%
P/NAPS 1.16 1.17 1.27 1.28 0.96 0.67 0.70 39.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 -
Price 2.50 2.38 2.47 2.30 2.16 1.82 1.78 -
P/RPS 0.13 0.15 0.18 0.20 0.22 0.20 0.21 -27.34%
P/EPS 7.28 8.29 10.93 12.66 14.19 12.69 11.82 -27.58%
EY 13.73 12.06 9.15 7.90 7.05 7.88 8.46 38.06%
DY 4.00 4.20 3.24 3.48 3.70 4.40 4.49 -7.40%
P/NAPS 1.17 1.17 1.31 1.26 0.89 0.76 0.75 34.47%

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