[METROD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.5%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,996,514 2,086,547 2,113,279 2,085,366 2,018,780 2,065,830 2,067,450 -2.29%
PBT 41,698 45,033 46,633 45,154 44,814 44,568 42,664 -1.50%
Tax 23,238 12,746 13,388 -8,456 -8,300 -10,051 -10,027 -
NP 64,936 57,779 60,021 36,698 36,514 34,517 32,637 57.86%
-
NP to SH 64,936 57,779 60,021 36,698 36,514 34,517 32,637 57.86%
-
Tax Rate -55.73% -28.30% -28.71% 18.73% 18.52% 22.55% 23.50% -
Total Cost 1,931,578 2,028,768 2,053,258 2,048,668 1,982,266 2,031,313 2,034,813 -3.39%
-
Net Worth 285,922 271,452 266,086 228,894 225,762 212,585 208,183 23.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,200 7,198 7,198 7,198 7,198 7,198 7,198 0.01%
Div Payout % 11.09% 12.46% 11.99% 19.61% 19.71% 20.86% 22.06% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 285,922 271,452 266,086 228,894 225,762 212,585 208,183 23.43%
NOSH 60,006 60,000 59,994 59,990 59,985 59,987 60,015 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.25% 2.77% 2.84% 1.76% 1.81% 1.67% 1.58% -
ROE 22.71% 21.29% 22.56% 16.03% 16.17% 16.24% 15.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3,327.19 3,477.58 3,522.47 3,476.15 3,365.42 3,443.74 3,444.83 -2.27%
EPS 108.22 96.30 100.04 61.17 60.87 57.54 54.38 57.88%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 4.7649 4.5242 4.4352 3.8155 3.7636 3.5438 3.4688 23.45%
Adjusted Per Share Value based on latest NOSH - 59,990
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,663.76 1,738.79 1,761.07 1,737.81 1,682.32 1,721.53 1,722.88 -2.29%
EPS 54.11 48.15 50.02 30.58 30.43 28.76 27.20 57.84%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 2.3827 2.2621 2.2174 1.9075 1.8814 1.7715 1.7349 23.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.71 2.86 2.80 2.75 3.02 3.00 2.96 -
P/RPS 0.08 0.08 0.08 0.08 0.09 0.09 0.09 -7.51%
P/EPS 2.50 2.97 2.80 4.50 4.96 5.21 5.44 -40.30%
EY 39.93 33.67 35.73 22.24 20.16 19.18 18.37 67.40%
DY 4.43 4.20 4.29 4.36 3.97 4.00 4.05 6.13%
P/NAPS 0.57 0.63 0.63 0.72 0.80 0.85 0.85 -23.29%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 15/11/07 27/08/07 -
Price 2.79 2.87 2.71 3.00 2.88 3.02 3.00 -
P/RPS 0.08 0.08 0.08 0.09 0.09 0.09 0.09 -7.51%
P/EPS 2.58 2.98 2.71 4.90 4.73 5.25 5.52 -39.63%
EY 38.79 33.55 36.92 20.39 21.14 19.05 18.13 65.65%
DY 4.30 4.18 4.43 4.00 4.17 3.97 4.00 4.91%
P/NAPS 0.59 0.63 0.61 0.79 0.77 0.85 0.86 -22.12%

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