[METROD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.46%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,224,888 1,118,622 964,587 840,768 695,779 595,422 534,106 73.99%
PBT 26,850 23,983 19,859 14,959 11,459 9,075 8,588 113.96%
Tax -5,372 -3,385 -2,639 -1,395 -561 67 27 -
NP 21,478 20,598 17,220 13,564 10,898 9,142 8,615 83.96%
-
NP to SH 21,478 20,598 17,220 13,564 10,898 9,142 8,615 83.96%
-
Tax Rate 20.01% 14.11% 13.29% 9.33% 4.90% -0.74% -0.31% -
Total Cost 1,203,410 1,098,024 947,367 827,204 684,881 586,280 525,491 73.82%
-
Net Worth 132,405 127,713 121,744 112,722 109,620 146,006 143,616 -5.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,999 5,999 5,999 4,803 4,803 4,803 4,803 15.99%
Div Payout % 27.93% 29.12% 34.84% 35.42% 44.08% 52.55% 55.76% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,405 127,713 121,744 112,722 109,620 146,006 143,616 -5.27%
NOSH 59,977 60,021 59,990 60,000 60,000 60,052 60,047 -0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.75% 1.84% 1.79% 1.61% 1.57% 1.54% 1.61% -
ROE 16.22% 16.13% 14.14% 12.03% 9.94% 6.26% 6.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,042.26 1,863.71 1,607.91 1,401.28 1,159.63 991.50 889.47 74.12%
EPS 35.81 34.32 28.70 22.61 18.16 15.22 14.35 84.08%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 8.00 16.05%
NAPS 2.2076 2.1278 2.0294 1.8787 1.827 2.4313 2.3917 -5.20%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1,020.74 932.19 803.82 700.64 579.82 496.19 445.09 73.99%
EPS 17.90 17.17 14.35 11.30 9.08 7.62 7.18 83.96%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 16.05%
NAPS 1.1034 1.0643 1.0145 0.9394 0.9135 1.2167 1.1968 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.42 2.47 2.38 2.39 2.34 2.34 1.61 -
P/RPS 0.12 0.13 0.15 0.17 0.20 0.24 0.18 -23.70%
P/EPS 6.76 7.20 8.29 10.57 12.88 15.37 11.22 -28.68%
EY 14.80 13.89 12.06 9.46 7.76 6.51 8.91 40.29%
DY 4.13 4.05 4.20 3.35 3.42 3.42 4.97 -11.62%
P/NAPS 1.10 1.16 1.17 1.27 1.28 0.96 0.67 39.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 31/05/05 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 -
Price 2.40 2.50 2.38 2.47 2.30 2.16 1.82 -
P/RPS 0.12 0.13 0.15 0.18 0.20 0.22 0.20 -28.88%
P/EPS 6.70 7.28 8.29 10.93 12.66 14.19 12.69 -34.70%
EY 14.92 13.73 12.06 9.15 7.90 7.05 7.88 53.10%
DY 4.17 4.00 4.20 3.24 3.48 3.70 4.40 -3.51%
P/NAPS 1.09 1.17 1.17 1.31 1.26 0.89 0.76 27.20%

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