[METROD] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.64%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,949,565 1,358,708 921,576 512,693 519,790 669,644 595,577 21.84%
PBT 35,828 28,433 16,513 8,018 10,406 10,218 11,857 20.22%
Tax -8,805 -8,036 -1,782 113 -936 -1,104 -2,373 24.41%
NP 27,022 20,397 14,730 8,132 9,470 9,114 9,484 19.05%
-
NP to SH 27,022 20,397 14,730 8,132 9,470 9,114 9,484 19.05%
-
Tax Rate 24.58% 28.26% 10.79% -1.41% 8.99% 10.80% 20.01% -
Total Cost 1,922,542 1,338,310 906,845 504,561 510,320 660,529 586,093 21.88%
-
Net Worth 184,922 131,526 112,742 142,567 137,884 131,922 125,676 6.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,922 131,526 112,742 142,567 137,884 131,922 125,676 6.64%
NOSH 59,997 59,992 60,010 59,970 39,994 39,976 39,960 7.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.39% 1.50% 1.60% 1.59% 1.82% 1.36% 1.59% -
ROE 14.61% 15.51% 13.07% 5.70% 6.87% 6.91% 7.55% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,249.44 2,264.81 1,535.68 854.91 1,299.66 1,675.09 1,490.41 13.86%
EPS 45.04 34.00 24.55 13.56 23.68 22.80 23.73 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0822 2.1924 1.8787 2.3773 3.4476 3.30 3.145 -0.33%
Adjusted Per Share Value based on latest NOSH - 59,931
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,625.37 1,132.76 768.32 427.44 433.35 558.29 496.54 21.84%
EPS 22.53 17.01 12.28 6.78 7.90 7.60 7.91 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5417 1.0965 0.9399 1.1886 1.1496 1.0998 1.0478 6.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.39 2.30 2.39 1.67 2.85 2.10 2.86 -
P/RPS 0.07 0.10 0.16 0.20 0.22 0.13 0.19 -15.32%
P/EPS 5.31 6.76 9.74 12.32 12.04 9.21 12.05 -12.76%
EY 18.85 14.78 10.27 8.12 8.31 10.86 8.30 14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 1.27 0.70 0.83 0.64 0.91 -2.53%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 23/11/01 27/11/00 -
Price 2.55 2.15 2.47 1.78 2.84 2.34 2.76 -
P/RPS 0.08 0.09 0.16 0.21 0.22 0.14 0.19 -13.41%
P/EPS 5.66 6.32 10.06 13.13 11.99 10.26 11.63 -11.30%
EY 17.66 15.81 9.94 7.62 8.34 9.74 8.60 12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.31 0.75 0.82 0.71 0.88 -0.96%

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