[METROD] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.64%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,651,840 2,151,015 2,209,302 2,207,310 2,168,576 1,937,201 1,944,410 -10.29%
PBT 204,412 1,142 27,497 25,334 23,228 33,409 24,922 306.18%
Tax -7,680 7,228 -11,512 -13,208 -11,528 -16,690 -24,146 -53.37%
NP 196,732 8,370 15,985 12,126 11,700 16,719 776 3892.20%
-
NP to SH 196,732 8,370 15,985 12,126 11,700 16,719 776 3892.20%
-
Tax Rate 3.76% -632.92% 41.87% 52.14% 49.63% 49.96% 96.89% -
Total Cost 1,455,108 2,142,645 2,193,317 2,195,184 2,156,876 1,920,482 1,943,634 -17.53%
-
Net Worth 385,487 331,650 331,912 300,049 300,204 325,993 310,409 15.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,201 - - - - - -
Div Payout % - 86.04% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 385,487 331,650 331,912 300,049 300,204 325,993 310,409 15.52%
NOSH 120,000 120,028 119,980 60,009 60,040 59,989 59,999 58.67%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.91% 0.39% 0.72% 0.55% 0.54% 0.86% 0.04% -
ROE 51.03% 2.52% 4.82% 4.04% 3.90% 5.13% 0.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,376.53 1,792.09 1,841.39 3,678.25 3,611.83 3,229.25 3,240.68 -43.46%
EPS 163.96 6.98 13.32 10.10 9.76 27.87 1.29 2420.49%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2124 2.7631 2.7664 5.00 5.00 5.4342 5.1735 -27.19%
Adjusted Per Share Value based on latest NOSH - 59,980
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,377.15 1,793.32 1,841.91 1,840.25 1,807.96 1,615.06 1,621.07 -10.29%
EPS 164.02 6.98 13.33 10.11 9.75 13.94 0.65 3879.79%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2138 2.765 2.7672 2.5015 2.5028 2.7178 2.5879 15.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.00 2.07 1.75 3.60 3.60 3.75 3.84 -
P/RPS 0.15 0.12 0.10 0.10 0.10 0.12 0.12 16.02%
P/EPS 1.22 29.68 13.13 17.82 18.47 13.46 296.91 -97.42%
EY 81.97 3.37 7.61 5.61 5.41 7.43 0.34 3760.72%
DY 0.00 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.75 0.63 0.72 0.72 0.69 0.74 -11.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 23/02/12 22/11/11 22/08/11 27/05/11 24/02/11 24/11/10 -
Price 1.90 2.00 1.95 3.70 3.80 3.58 3.55 -
P/RPS 0.14 0.11 0.11 0.10 0.11 0.11 0.11 17.42%
P/EPS 1.16 28.68 14.64 18.31 19.50 12.85 274.48 -97.37%
EY 86.29 3.49 6.83 5.46 5.13 7.78 0.36 3745.83%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.70 0.74 0.76 0.66 0.69 -9.90%

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