[METROD] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.94%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,999,788 1,382,377 964,587 534,106 504,866 636,839 598,908 22.24%
PBT 40,989 29,869 19,859 8,588 10,492 10,018 12,593 21.72%
Tax -9,966 -7,838 -2,639 27 -463 -532 -1,985 30.83%
NP 31,023 22,031 17,220 8,615 10,029 9,486 10,608 19.57%
-
NP to SH 31,023 22,031 17,220 8,615 10,029 9,486 10,608 19.57%
-
Tax Rate 24.31% 26.24% 13.29% -0.31% 4.41% 5.31% 15.76% -
Total Cost 1,968,765 1,360,346 947,367 525,491 494,837 627,353 588,300 22.29%
-
Net Worth 194,117 169,108 160,803 143,485 139,428 134,885 125,414 7.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,199 6,599 6,000 4,799 4,798 4,002 4,003 10.27%
Div Payout % 23.21% 29.96% 34.85% 55.71% 47.85% 42.19% 37.74% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 194,117 169,108 160,803 143,485 139,428 134,885 125,414 7.54%
NOSH 59,994 59,997 60,003 59,993 59,982 40,025 40,030 6.97%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.55% 1.59% 1.79% 1.61% 1.99% 1.49% 1.77% -
ROE 15.98% 13.03% 10.71% 6.00% 7.19% 7.03% 8.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3,333.30 2,304.07 1,607.55 890.28 841.69 1,591.09 1,496.14 14.27%
EPS 51.71 36.72 28.70 14.36 16.72 23.70 26.50 11.78%
DPS 12.00 11.00 10.00 8.00 8.00 10.00 10.00 3.08%
NAPS 3.2356 2.8186 2.6799 2.3917 2.3245 3.37 3.133 0.53%
Adjusted Per Share Value based on latest NOSH - 60,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,666.49 1,151.98 803.82 445.09 420.72 530.70 499.09 22.24%
EPS 25.85 18.36 14.35 7.18 8.36 7.90 8.84 19.57%
DPS 6.00 5.50 5.00 4.00 4.00 3.34 3.34 10.25%
NAPS 1.6176 1.4092 1.34 1.1957 1.1619 1.124 1.0451 7.54%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.79 2.16 2.38 1.61 1.70 2.69 2.95 -
P/RPS 0.08 0.09 0.15 0.18 0.20 0.17 0.20 -14.15%
P/EPS 5.40 5.88 8.29 11.21 10.17 11.35 11.13 -11.35%
EY 18.53 17.00 12.06 8.92 9.84 8.81 8.98 12.82%
DY 4.30 5.09 4.20 4.97 4.71 3.72 3.39 4.04%
P/NAPS 0.86 0.77 0.89 0.67 0.73 0.80 0.94 -1.47%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 21/02/07 22/02/06 23/02/05 26/02/04 27/02/03 28/02/02 28/02/01 -
Price 2.80 2.05 2.38 1.82 1.56 2.65 2.30 -
P/RPS 0.08 0.09 0.15 0.20 0.19 0.17 0.15 -9.94%
P/EPS 5.41 5.58 8.29 12.67 9.33 11.18 8.68 -7.57%
EY 18.47 17.91 12.06 7.89 10.72 8.94 11.52 8.18%
DY 4.29 5.37 4.20 4.40 5.13 3.77 4.35 -0.23%
P/NAPS 0.87 0.73 0.89 0.76 0.67 0.79 0.73 2.96%

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