[METROD] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -8.18%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 523,899 547,904 582,505 636,389 654,558 654,761 643,054 -12.75%
PBT 10,159 9,794 9,843 10,018 11,364 12,760 12,745 -14.01%
Tax -406 -285 -395 -532 -1,033 -1,532 -1,670 -61.01%
NP 9,753 9,509 9,448 9,486 10,331 11,228 11,075 -8.11%
-
NP to SH 9,753 9,509 9,448 9,486 10,331 11,228 11,075 -8.11%
-
Tax Rate 4.00% 2.91% 4.01% 5.31% 9.09% 12.01% 13.10% -
Total Cost 514,146 538,395 573,057 626,903 644,227 643,533 631,979 -12.84%
-
Net Worth 119,883 119,907 119,950 120,454 130,708 131,279 127,645 -4.09%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,015 4,015 4,015 4,015 4,017 4,017 4,017 -0.03%
Div Payout % 41.17% 42.22% 42.50% 42.33% 38.89% 35.78% 36.27% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 119,883 119,907 119,950 120,454 130,708 131,279 127,645 -4.09%
NOSH 39,961 39,969 39,983 40,151 39,608 40,269 39,951 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.86% 1.74% 1.62% 1.49% 1.58% 1.71% 1.72% -
ROE 8.14% 7.93% 7.88% 7.88% 7.90% 8.55% 8.68% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,311.02 1,370.81 1,456.86 1,584.97 1,652.56 1,625.93 1,609.58 -12.77%
EPS 24.41 23.79 23.63 23.63 26.08 27.88 27.72 -8.12%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.00 3.00 3.00 3.00 3.30 3.26 3.195 -4.10%
Adjusted Per Share Value based on latest NOSH - 40,151
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 436.58 456.59 485.42 530.32 545.47 545.63 535.88 -12.75%
EPS 8.13 7.92 7.87 7.90 8.61 9.36 9.23 -8.10%
DPS 3.35 3.35 3.35 3.35 3.35 3.35 3.35 0.00%
NAPS 0.999 0.9992 0.9996 1.0038 1.0892 1.094 1.0637 -4.09%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.85 2.94 3.08 2.69 2.10 2.26 2.30 -
P/RPS 0.22 0.21 0.21 0.17 0.13 0.14 0.14 35.12%
P/EPS 11.68 12.36 13.03 11.39 8.05 8.11 8.30 25.55%
EY 8.56 8.09 7.67 8.78 12.42 12.34 12.05 -20.36%
DY 3.51 3.40 3.25 3.72 4.76 4.42 4.35 -13.31%
P/NAPS 0.95 0.98 1.03 0.90 0.64 0.69 0.72 20.27%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 07/11/02 29/08/02 26/04/02 28/02/02 23/11/01 30/08/01 23/05/01 -
Price 2.84 2.90 3.28 2.65 2.34 2.50 2.26 -
P/RPS 0.22 0.21 0.23 0.17 0.14 0.15 0.14 35.12%
P/EPS 11.64 12.19 13.88 11.22 8.97 8.97 8.15 26.79%
EY 8.59 8.20 7.20 8.92 11.15 11.15 12.27 -21.13%
DY 3.52 3.45 3.05 3.77 4.27 4.00 4.42 -14.07%
P/NAPS 0.95 0.97 1.09 0.88 0.71 0.77 0.71 21.40%

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