[METROD] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 75.94%
YoY- -77.4%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,596,984 1,655,118 1,698,805 1,635,418 1,613,892 1,299,845 1,258,052 17.25%
PBT 39,232 13,135 15,197 7,396 6,524 18,010 20,082 56.33%
Tax -4,172 -6,575 -4,774 -3,828 -4,496 -3,125 -3,416 14.27%
NP 35,060 6,560 10,422 3,568 2,028 14,885 16,666 64.25%
-
NP to SH 35,060 6,560 10,422 3,568 2,028 14,885 16,666 64.25%
-
Tax Rate 10.63% 50.06% 31.41% 51.76% 68.91% 17.35% 17.01% -
Total Cost 1,561,924 1,648,558 1,688,382 1,631,850 1,611,864 1,284,960 1,241,385 16.56%
-
Net Worth 391,931 383,987 384,371 386,999 386,484 386,196 382,908 1.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 7,200 - - - 7,200 - -
Div Payout % - 109.76% - - - 48.37% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 391,931 383,987 384,371 386,999 386,484 386,196 382,908 1.56%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.20% 0.40% 0.61% 0.22% 0.13% 1.15% 1.32% -
ROE 8.95% 1.71% 2.71% 0.92% 0.52% 3.85% 4.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,330.82 1,379.27 1,415.67 1,362.85 1,344.91 1,083.20 1,048.38 17.25%
EPS 29.20 5.47 8.68 2.98 1.68 12.40 13.89 64.17%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.2661 3.1999 3.2031 3.225 3.2207 3.2183 3.1909 1.56%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,331.42 1,379.88 1,416.31 1,363.46 1,345.51 1,083.69 1,048.85 17.25%
EPS 29.23 5.47 8.69 2.97 1.69 12.41 13.90 64.21%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.2676 3.2013 3.2045 3.2264 3.2221 3.2197 3.1923 1.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.80 1.92 2.00 2.00 1.90 1.83 1.80 -
P/RPS 0.14 0.14 0.14 0.15 0.14 0.17 0.17 -12.15%
P/EPS 6.16 35.12 23.03 67.26 112.43 14.75 12.96 -39.12%
EY 16.23 2.85 4.34 1.49 0.89 6.78 7.72 64.18%
DY 0.00 3.13 0.00 0.00 0.00 3.28 0.00 -
P/NAPS 0.55 0.60 0.62 0.62 0.59 0.57 0.56 -1.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 24/11/14 29/08/14 29/05/14 28/02/14 25/11/13 -
Price 1.80 1.81 1.95 2.10 2.00 1.92 1.82 -
P/RPS 0.14 0.13 0.14 0.15 0.15 0.18 0.17 -12.15%
P/EPS 6.16 33.11 22.45 70.63 118.34 15.48 13.10 -39.55%
EY 16.23 3.02 4.45 1.42 0.85 6.46 7.63 65.47%
DY 0.00 3.31 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.55 0.57 0.61 0.65 0.62 0.60 0.57 -2.35%

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