[METROD] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.04%
YoY- 58.29%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,086,547 2,065,830 1,825,520 1,292,436 840,768 499,543 523,899 25.87%
PBT 45,033 44,568 35,415 28,799 14,959 8,701 10,159 28.13%
Tax 12,746 -10,051 -8,415 -7,329 -1,395 324 -406 -
NP 57,779 34,517 27,000 21,470 13,564 9,025 9,753 34.47%
-
NP to SH 57,779 34,517 27,000 21,470 13,564 9,025 9,753 34.47%
-
Tax Rate -28.30% 22.55% 23.76% 25.45% 9.33% -3.72% 4.00% -
Total Cost 2,028,768 2,031,313 1,798,520 1,270,966 827,204 490,518 514,146 25.68%
-
Net Worth 271,452 212,585 184,977 131,484 112,722 142,474 119,883 14.57%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,198 7,198 6,600 5,999 4,803 4,796 4,015 10.20%
Div Payout % 12.46% 20.86% 24.45% 27.94% 35.42% 53.15% 41.17% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 271,452 212,585 184,977 131,484 112,722 142,474 119,883 14.57%
NOSH 60,000 59,987 60,014 59,972 60,000 59,931 39,961 7.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.77% 1.67% 1.48% 1.66% 1.61% 1.81% 1.86% -
ROE 21.29% 16.24% 14.60% 16.33% 12.03% 6.33% 8.14% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3,477.58 3,443.74 3,041.78 2,155.04 1,401.28 833.53 1,311.02 17.63%
EPS 96.30 57.54 44.99 35.80 22.61 15.06 24.41 25.67%
DPS 12.00 12.00 11.00 10.00 8.00 8.00 10.00 3.08%
NAPS 4.5242 3.5438 3.0822 2.1924 1.8787 2.3773 3.00 7.08%
Adjusted Per Share Value based on latest NOSH - 59,972
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,738.79 1,721.53 1,521.27 1,077.03 700.64 416.29 436.58 25.87%
EPS 48.15 28.76 22.50 17.89 11.30 7.52 8.13 34.47%
DPS 6.00 6.00 5.50 5.00 4.00 4.00 3.35 10.19%
NAPS 2.2621 1.7715 1.5415 1.0957 0.9394 1.1873 0.999 14.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.86 3.00 2.39 2.30 2.39 1.67 2.85 -
P/RPS 0.08 0.09 0.08 0.11 0.17 0.20 0.22 -15.50%
P/EPS 2.97 5.21 5.31 6.42 10.57 11.09 11.68 -20.38%
EY 33.67 19.18 18.82 15.57 9.46 9.02 8.56 25.61%
DY 4.20 4.00 4.60 4.35 3.35 4.79 3.51 3.03%
P/NAPS 0.63 0.85 0.78 1.05 1.27 0.70 0.95 -6.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 15/11/07 28/11/06 15/11/05 30/11/04 28/11/03 07/11/02 -
Price 2.87 3.02 2.55 2.15 2.47 1.78 2.84 -
P/RPS 0.08 0.09 0.08 0.10 0.18 0.21 0.22 -15.50%
P/EPS 2.98 5.25 5.67 6.01 10.93 11.82 11.64 -20.29%
EY 33.55 19.05 17.64 16.65 9.15 8.46 8.59 25.46%
DY 4.18 3.97 4.31 4.65 3.24 4.49 3.52 2.90%
P/NAPS 0.63 0.85 0.83 0.98 1.31 0.75 0.95 -6.61%

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