Highlights

[METROD] YoY Quarter Result on 2020-06-30 [#2]

Stock [METROD]: METROD HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -7.03%    YoY -     -956.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 290,340 764,498 719,771 613,150 456,277 438,464 414,236 -5.75%
  YoY % -62.02% 6.21% 17.39% 34.38% 4.06% 5.85% -
  Horiz. % 70.09% 184.56% 173.76% 148.02% 110.15% 105.85% 100.00%
PBT -11,849 -1,152 471 390 -4,409 4,249 2,067 -
  YoY % -928.56% -344.59% 20.77% 108.85% -203.77% 105.56% -
  Horiz. % -573.25% -55.73% 22.79% 18.87% -213.30% 205.56% 100.00%
Tax -1,622 146 -2,370 -165 -740 -952 -790 12.73%
  YoY % -1,210.96% 106.16% -1,336.36% 77.70% 22.27% -20.51% -
  Horiz. % 205.32% -18.48% 300.00% 20.89% 93.67% 120.51% 100.00%
NP -13,471 -1,006 -1,899 225 -5,149 3,297 1,277 -
  YoY % -1,239.07% 47.02% -944.00% 104.37% -256.17% 158.18% -
  Horiz. % -1,054.89% -78.78% -148.71% 17.62% -403.21% 258.18% 100.00%
NP to SH -6,941 810 998 3,619 -1,194 3,297 1,277 -
  YoY % -956.91% -18.84% -72.42% 403.10% -136.21% 158.18% -
  Horiz. % -543.54% 63.43% 78.15% 283.40% -93.50% 258.18% 100.00%
Tax Rate - % - % 503.18 % 42.31 % - % 22.41 % 38.22 % -
  YoY % 0.00% 0.00% 1,089.27% 0.00% 0.00% -41.37% -
  Horiz. % 0.00% 0.00% 1,316.54% 110.70% 0.00% 58.63% 100.00%
Total Cost 303,811 765,504 721,670 612,925 461,426 435,167 412,959 -4.98%
  YoY % -60.31% 6.07% 17.74% 32.83% 6.03% 5.38% -
  Horiz. % 73.57% 185.37% 174.76% 148.42% 111.74% 105.38% 100.00%
Net Worth 402,156 427,908 426,815 504,312 483,504 396,143 386,999 0.64%
  YoY % -6.02% 0.26% -15.37% 4.30% 22.05% 2.36% -
  Horiz. % 103.92% 110.57% 110.29% 130.31% 124.94% 102.36% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 402,156 427,908 426,815 504,312 483,504 396,143 386,999 0.64%
  YoY % -6.02% 0.26% -15.37% 4.30% 22.05% 2.36% -
  Horiz. % 103.92% 110.57% 110.29% 130.31% 124.94% 102.36% 100.00%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.64 % -0.13 % -0.26 % 0.04 % -1.13 % 0.75 % 0.31 % -
  YoY % -3,469.23% 50.00% -750.00% 103.54% -250.67% 141.94% -
  Horiz. % -1,496.77% -41.94% -83.87% 12.90% -364.52% 241.94% 100.00%
ROE -1.73 % 0.19 % 0.23 % 0.72 % -0.25 % 0.83 % 0.33 % -
  YoY % -1,010.53% -17.39% -68.06% 388.00% -130.12% 151.52% -
  Horiz. % -524.24% 57.58% 69.70% 218.18% -75.76% 251.52% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 241.95 637.08 599.81 510.96 380.23 365.39 345.20 -5.75%
  YoY % -62.02% 6.21% 17.39% 34.38% 4.06% 5.85% -
  Horiz. % 70.09% 184.55% 173.76% 148.02% 110.15% 105.85% 100.00%
EPS -5.78 0.68 0.83 3.02 -1.00 2.75 1.06 -
  YoY % -950.00% -18.07% -72.52% 402.00% -136.36% 159.43% -
  Horiz. % -545.28% 64.15% 78.30% 284.91% -94.34% 259.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3513 3.5659 3.5568 4.2026 4.0292 3.3012 3.2250 0.64%
  YoY % -6.02% 0.26% -15.37% 4.30% 22.05% 2.36% -
  Horiz. % 103.92% 110.57% 110.29% 130.31% 124.94% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 241.95 637.08 599.81 510.96 380.23 365.39 345.20 -5.75%
  YoY % -62.02% 6.21% 17.39% 34.38% 4.06% 5.85% -
  Horiz. % 70.09% 184.55% 173.76% 148.02% 110.15% 105.85% 100.00%
EPS -5.78 0.68 0.83 3.02 -1.00 2.75 1.06 -
  YoY % -950.00% -18.07% -72.52% 402.00% -136.36% 159.43% -
  Horiz. % -545.28% 64.15% 78.30% 284.91% -94.34% 259.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3513 3.5659 3.5568 4.2026 4.0292 3.3012 3.2250 0.64%
  YoY % -6.02% 0.26% -15.37% 4.30% 22.05% 2.36% -
  Horiz. % 103.92% 110.57% 110.29% 130.31% 124.94% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.3700 1.6900 1.6400 1.7600 1.8000 1.9500 2.0000 -
P/RPS 0.57 0.27 0.27 0.34 0.47 0.53 0.58 -0.29%
  YoY % 111.11% 0.00% -20.59% -27.66% -11.32% -8.62% -
  Horiz. % 98.28% 46.55% 46.55% 58.62% 81.03% 91.38% 100.00%
P/EPS -23.69 250.37 197.19 58.36 -180.90 70.97 187.94 -
  YoY % -109.46% 26.97% 237.89% 132.26% -354.90% -62.24% -
  Horiz. % -12.61% 133.22% 104.92% 31.05% -96.25% 37.76% 100.00%
EY -4.22 0.40 0.51 1.71 -0.55 1.41 0.53 -
  YoY % -1,155.00% -21.57% -70.18% 410.91% -139.01% 166.04% -
  Horiz. % -796.23% 75.47% 96.23% 322.64% -103.77% 266.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.47 0.46 0.42 0.45 0.59 0.62 -6.65%
  YoY % -12.77% 2.17% 9.52% -6.67% -23.73% -4.84% -
  Horiz. % 66.13% 75.81% 74.19% 67.74% 72.58% 95.16% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 26/08/19 27/08/18 28/08/17 24/08/16 28/08/15 29/08/14 -
Price 1.3500 1.5000 1.7500 1.7000 1.7300 1.7800 2.1000 -
P/RPS 0.56 0.24 0.29 0.33 0.45 0.49 0.61 -1.41%
  YoY % 133.33% -17.24% -12.12% -26.67% -8.16% -19.67% -
  Horiz. % 91.80% 39.34% 47.54% 54.10% 73.77% 80.33% 100.00%
P/EPS -23.34 222.22 210.42 56.37 -173.87 64.79 197.34 -
  YoY % -110.50% 5.61% 273.28% 132.42% -368.36% -67.17% -
  Horiz. % -11.83% 112.61% 106.63% 28.56% -88.11% 32.83% 100.00%
EY -4.28 0.45 0.48 1.77 -0.58 1.54 0.51 -
  YoY % -1,051.11% -6.25% -72.88% 405.17% -137.66% 201.96% -
  Horiz. % -839.22% 88.24% 94.12% 347.06% -113.73% 301.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.42 0.49 0.40 0.43 0.54 0.65 -7.77%
  YoY % -4.76% -14.29% 22.50% -6.98% -20.37% -16.92% -
  Horiz. % 61.54% 64.62% 75.38% 61.54% 66.15% 83.08% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS