[METROD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 15.76%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,067,450 1,994,368 1,999,788 1,825,520 1,629,062 1,508,884 1,382,377 30.87%
PBT 42,664 41,816 40,989 35,415 32,050 30,812 29,869 26.91%
Tax -10,027 -10,264 -9,966 -8,415 -8,726 -8,669 -7,838 17.89%
NP 32,637 31,552 31,023 27,000 23,324 22,143 22,031 30.04%
-
NP to SH 32,637 31,552 31,023 27,000 23,324 22,143 22,031 30.04%
-
Tax Rate 23.50% 24.55% 24.31% 23.76% 27.23% 28.14% 26.24% -
Total Cost 2,034,813 1,962,816 1,968,765 1,798,520 1,605,738 1,486,741 1,360,346 30.88%
-
Net Worth 208,183 199,855 194,099 184,977 182,902 174,588 169,141 14.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,198 7,198 7,198 6,600 6,600 6,600 6,600 5.96%
Div Payout % 22.06% 22.82% 23.20% 24.45% 28.30% 29.81% 29.96% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 208,183 199,855 194,099 184,977 182,902 174,588 169,141 14.89%
NOSH 60,015 60,009 59,988 60,014 59,971 60,000 60,008 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.58% 1.58% 1.55% 1.48% 1.43% 1.47% 1.59% -
ROE 15.68% 15.79% 15.98% 14.60% 12.75% 12.68% 13.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3,444.83 3,323.42 3,333.60 3,041.78 2,716.37 2,514.81 2,303.62 30.86%
EPS 54.38 52.58 51.71 44.99 38.89 36.91 36.71 30.04%
DPS 12.00 12.00 12.00 11.00 11.00 11.00 11.00 5.98%
NAPS 3.4688 3.3304 3.2356 3.0822 3.0498 2.9098 2.8186 14.88%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,722.88 1,661.97 1,666.49 1,521.27 1,357.55 1,257.40 1,151.98 30.87%
EPS 27.20 26.29 25.85 22.50 19.44 18.45 18.36 30.04%
DPS 6.00 6.00 6.00 5.50 5.50 5.50 5.50 5.98%
NAPS 1.7349 1.6655 1.6175 1.5415 1.5242 1.4549 1.4095 14.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.96 2.92 2.79 2.39 2.36 2.38 2.16 -
P/RPS 0.09 0.09 0.08 0.08 0.09 0.09 0.09 0.00%
P/EPS 5.44 5.55 5.39 5.31 6.07 6.45 5.88 -5.06%
EY 18.37 18.01 18.54 18.82 16.48 15.51 17.00 5.31%
DY 4.05 4.11 4.30 4.60 4.66 4.62 5.09 -14.16%
P/NAPS 0.85 0.88 0.86 0.78 0.77 0.82 0.77 6.83%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 21/02/07 28/11/06 18/08/06 25/05/06 22/02/06 -
Price 3.00 2.98 2.80 2.55 2.25 2.40 2.05 -
P/RPS 0.09 0.09 0.08 0.08 0.08 0.10 0.09 0.00%
P/EPS 5.52 5.67 5.41 5.67 5.79 6.50 5.58 -0.72%
EY 18.13 17.64 18.47 17.64 17.29 15.38 17.91 0.81%
DY 4.00 4.03 4.29 4.31 4.89 4.58 5.37 -17.87%
P/NAPS 0.86 0.89 0.87 0.83 0.74 0.82 0.73 11.57%

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