[METROD] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 52.95%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 400,531 490,564 537,614 363,346 273,405 149,586 115,023 23.09%
PBT 11,029 14,364 14,118 8,544 7,474 2,574 2,687 26.50%
Tax 8,881 -1,611 -3,362 -1,811 -1,302 -58 239 82.57%
NP 19,910 12,753 10,756 6,733 6,172 2,516 2,926 37.61%
-
NP to SH 19,910 12,753 10,756 6,733 6,172 2,516 2,926 37.61%
-
Tax Rate -80.52% 11.22% 23.81% 21.20% 17.42% 2.25% -8.89% -
Total Cost 380,621 477,811 526,858 356,613 267,233 147,070 112,097 22.57%
-
Net Worth 285,922 225,762 194,099 169,141 121,744 143,616 140,708 12.53%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,200 7,198 7,198 6,600 5,999 4,803 4,796 6.99%
Div Payout % 36.17% 56.44% 66.93% 98.04% 97.20% 190.93% 163.94% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 285,922 225,762 194,099 169,141 121,744 143,616 140,708 12.53%
NOSH 60,006 59,985 59,988 60,008 59,990 60,047 59,960 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.97% 2.60% 2.00% 1.85% 2.26% 1.68% 2.54% -
ROE 6.96% 5.65% 5.54% 3.98% 5.07% 1.75% 2.08% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 667.48 817.80 896.19 605.49 455.75 249.11 191.83 23.07%
EPS 33.18 21.26 17.93 11.22 10.29 4.19 4.88 37.59%
DPS 12.00 12.00 12.00 11.00 10.00 8.00 8.00 6.98%
NAPS 4.7649 3.7636 3.2356 2.8186 2.0294 2.3917 2.3467 12.51%
Adjusted Per Share Value based on latest NOSH - 60,008
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 333.78 408.80 448.01 302.79 227.84 124.66 95.85 23.09%
EPS 16.59 10.63 8.96 5.61 5.14 2.10 2.44 37.59%
DPS 6.00 6.00 6.00 5.50 5.00 4.00 4.00 6.98%
NAPS 2.3827 1.8814 1.6175 1.4095 1.0145 1.1968 1.1726 12.53%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.71 3.02 2.79 2.16 2.38 1.61 1.70 -
P/RPS 0.41 0.37 0.31 0.36 0.52 0.65 0.89 -12.10%
P/EPS 8.17 14.21 15.56 19.25 23.13 38.42 34.84 -21.45%
EY 12.24 7.04 6.43 5.19 4.32 2.60 2.87 27.31%
DY 4.43 3.97 4.30 5.09 4.20 4.97 4.71 -1.01%
P/NAPS 0.57 0.80 0.86 0.77 1.17 0.67 0.72 -3.81%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 21/02/07 22/02/06 23/02/05 26/02/04 27/02/03 -
Price 2.79 2.88 2.80 2.05 2.38 1.82 1.56 -
P/RPS 0.42 0.35 0.31 0.34 0.52 0.73 0.81 -10.35%
P/EPS 8.41 13.55 15.62 18.27 23.13 43.44 31.97 -19.93%
EY 11.89 7.38 6.40 5.47 4.32 2.30 3.13 24.88%
DY 4.30 4.17 4.29 5.37 4.20 4.40 5.13 -2.89%
P/NAPS 0.59 0.77 0.87 0.73 1.17 0.76 0.66 -1.84%

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