[METROD] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	1,684,469	1,553,049	1,546,248	1,650,494	1,787,020	1,996,514	2,086,547	-13.31%
YoY %	8.46%	0.44%	-6.32%	-7.64%	-10.49%	-4.31%	-	-
Horiz. %	80.73%	74.43%	74.11%	79.10%	85.64%	95.69%	100.00%	-
PBT	38,872	39,875	35,763	37,524	39,295	41,698	45,033	-9.35%
YoY %	-2.52%	11.50%	-4.69%	-4.51%	-5.76%	-7.41%	-	-
Horiz. %	86.32%	88.55%	79.42%	83.33%	87.26%	92.59%	100.00%	-
Tax	-8,046	-5,799	2,841	1,453	23,942	23,238	12,746	-
YoY %	-38.75%	-304.12%	95.53%	-93.93%	3.03%	82.32%	-	-
Horiz. %	-63.13%	-45.50%	22.29%	11.40%	187.84%	182.32%	100.00%	-
NP	30,826	34,076	38,604	38,977	63,237	64,936	57,779	-34.24%
YoY %	-9.54%	-11.73%	-0.96%	-38.36%	-2.62%	12.39%	-	-
Horiz. %	53.35%	58.98%	66.81%	67.46%	109.45%	112.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,826	34,076	38,604	38,977	63,237	64,936	57,779	-34.24%
YoY %	-9.54%	-11.73%	-0.96%	-38.36%	-2.62%	12.39%	-	-
Horiz. %	53.35%	58.98%	66.81%	67.46%	109.45%	112.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.70%	14.54%	-7.94%	-3.87%	-60.93%	-55.73%	-28.30%	-
YoY %	42.37%	283.12%	-105.17%	93.65%	-9.33%	-96.93%	-	-
Horiz. %	-73.14%	-51.38%	28.06%	13.67%	215.30%	196.93%	100.00%	-
Total Cost	1,653,643	1,518,973	1,507,644	1,611,517	1,723,783	1,931,578	2,028,768	-12.75%
YoY %	8.87%	0.75%	-6.45%	-6.51%	-10.76%	-4.79%	-	-
Horiz. %	81.51%	74.87%	74.31%	79.43%	84.97%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,885	313,765	297,625	301,401	299,268	285,922	271,452	12.50%
YoY %	3.23%	5.42%	-1.25%	0.71%	4.67%	5.33%	-	-
Horiz. %	119.32%	115.59%	109.64%	111.03%	110.25%	105.33%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	7,199	7,199	7,200	7,200	7,200	7,200	7,198	0.00%
YoY %	0.00%	-0.01%	0.00%	0.00%	0.00%	0.03%	-	-
Horiz. %	100.01%	100.01%	100.03%	100.03%	100.03%	100.03%	100.00%	-
Div Payout %	23.35%	21.13%	18.65%	18.47%	11.39%	11.09%	12.46%	-
YoY %	10.51%	13.30%	0.97%	62.16%	2.71%	-11.00%	-	-
Horiz. %	187.40%	169.58%	149.68%	148.23%	91.41%	89.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	323,885	313,765	297,625	301,401	299,268	285,922	271,452	12.50%
YoY %	3.23%	5.42%	-1.25%	0.71%	4.67%	5.33%	-	-
Horiz. %	119.32%	115.59%	109.64%	111.03%	110.25%	105.33%	100.00%	-
NOSH	60,000	59,992	59,991	60,009	59,974	60,006	60,000	0.00%
YoY %	0.01%	0.00%	-0.03%	0.06%	-0.05%	0.01%	-	-
Horiz. %	100.00%	99.99%	99.98%	100.02%	99.96%	100.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	1.83%	2.19%	2.50%	2.36%	3.54%	3.25%	2.77%	-
YoY %	-16.44%	-12.40%	5.93%	-33.33%	8.92%	17.33%	-	-
Horiz. %	66.06%	79.06%	90.25%	85.20%	127.80%	117.33%	100.00%	-
ROE	9.52%	10.86%	12.97%	12.93%	21.13%	22.71%	21.29%	-
YoY %	-12.34%	-16.27%	0.31%	-38.81%	-6.96%	6.67%	-	-
Horiz. %	44.72%	51.01%	60.92%	60.73%	99.25%	106.67%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	2,807.45	2,588.75	2,577.43	2,750.40	2,979.61	3,327.19	3,477.58	-13.31%
YoY %	8.45%	0.44%	-6.29%	-7.69%	-10.45%	-4.32%	-	-
Horiz. %	80.73%	74.44%	74.12%	79.09%	85.68%	95.68%	100.00%	-
EPS	51.38	56.80	64.35	64.95	105.44	108.22	96.30	-34.24%
YoY %	-9.54%	-11.73%	-0.92%	-38.40%	-2.57%	12.38%	-	-
Horiz. %	53.35%	58.98%	66.82%	67.45%	109.49%	112.38%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	12.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.3981	5.2301	4.9611	5.0226	4.9899	4.7649	4.5242	12.50%
YoY %	3.21%	5.42%	-1.22%	0.66%	4.72%	5.32%	-	-
Horiz. %	119.32%	115.60%	109.66%	111.02%	110.29%	105.32%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 60,009
RPS	1,403.72	1,294.21	1,288.54	1,375.41	1,489.18	1,663.76	1,738.79	-13.31%
YoY %	8.46%	0.44%	-6.32%	-7.64%	-10.49%	-4.32%	-	-
Horiz. %	80.73%	74.43%	74.11%	79.10%	85.64%	95.68%	100.00%	-
EPS	25.69	28.40	32.17	32.48	52.70	54.11	48.15	-34.24%
YoY %	-9.54%	-11.72%	-0.95%	-38.37%	-2.61%	12.38%	-	-
Horiz. %	53.35%	58.98%	66.81%	67.46%	109.45%	112.38%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6991	2.6147	2.4802	2.5117	2.4939	2.3827	2.2621	12.50%
YoY %	3.23%	5.42%	-1.25%	0.71%	4.67%	5.33%	-	-
Horiz. %	119.32%	115.59%	109.64%	111.03%	110.25%	105.33%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	3.60	3.49	3.45	3.00	2.87	2.71	2.86	-
P/RPS	0.13	0.13	0.13	0.11	0.10	0.08	0.08	38.26%
YoY %	0.00%	0.00%	18.18%	10.00%	25.00%	0.00%	-	-
Horiz. %	162.50%	162.50%	162.50%	137.50%	125.00%	100.00%	100.00%	-
P/EPS	7.01	6.14	5.36	4.62	2.72	2.50	2.97	77.36%
YoY %	14.17%	14.55%	16.02%	69.85%	8.80%	-15.82%	-	-
Horiz. %	236.03%	206.73%	180.47%	155.56%	91.58%	84.18%	100.00%	-
EY	14.27	16.28	18.65	21.65	36.74	39.93	33.67	-43.60%
YoY %	-12.35%	-12.71%	-13.86%	-41.07%	-7.99%	18.59%	-	-
Horiz. %	42.38%	48.35%	55.39%	64.30%	109.12%	118.59%	100.00%	-
DY	3.33	3.44	3.48	4.00	4.18	4.43	4.20	-14.34%
YoY %	-3.20%	-1.15%	-13.00%	-4.31%	-5.64%	5.48%	-	-
Horiz. %	79.29%	81.90%	82.86%	95.24%	99.52%	105.48%	100.00%	-
P/NAPS	0.67	0.67	0.70	0.60	0.58	0.57	0.63	4.19%
YoY %	0.00%	-4.29%	16.67%	3.45%	1.75%	-9.52%	-	-
Horiz. %	106.35%	106.35%	111.11%	95.24%	92.06%	90.48%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	09/11/09	27/08/09	29/05/09	25/02/09	12/11/08	-
Price	3.84	3.99	3.49	3.40	3.20	2.79	2.87	-
P/RPS	0.14	0.15	0.14	0.12	0.11	0.08	0.08	45.26%
YoY %	-6.67%	7.14%	16.67%	9.09%	37.50%	0.00%	-	-
Horiz. %	175.00%	187.50%	175.00%	150.00%	137.50%	100.00%	100.00%	-
P/EPS	7.47	7.02	5.42	5.23	3.03	2.58	2.98	84.63%
YoY %	6.41%	29.52%	3.63%	72.61%	17.44%	-13.42%	-	-
Horiz. %	250.67%	235.57%	181.88%	175.50%	101.68%	86.58%	100.00%	-
EY	13.38	14.24	18.44	19.10	32.95	38.79	33.55	-45.84%
YoY %	-6.04%	-22.78%	-3.46%	-42.03%	-15.06%	15.62%	-	-
Horiz. %	39.88%	42.44%	54.96%	56.93%	98.21%	115.62%	100.00%	-
DY	3.13	3.01	3.44	3.53	3.75	4.30	4.18	-17.55%
YoY %	3.99%	-12.50%	-2.55%	-5.87%	-12.79%	2.87%	-	-
Horiz. %	74.88%	72.01%	82.30%	84.45%	89.71%	102.87%	100.00%	-
P/NAPS	0.71	0.76	0.70	0.68	0.64	0.59	0.63	8.30%
YoY %	-6.58%	8.57%	2.94%	6.25%	8.47%	-6.35%	-	-
Horiz. %	112.70%	120.63%	111.11%	107.94%	101.59%	93.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos