[METROD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -19.55%
YoY- 89.5%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,463,456 1,225,792 1,996,514 2,127,977 2,155,496 2,063,768 2,018,780 -19.31%
PBT 30,672 25,032 41,698 40,892 39,020 34,644 44,814 -22.35%
Tax -7,970 -5,912 23,238 19,142 35,600 -8,728 -8,300 -2.67%
NP 22,702 19,120 64,936 60,034 74,620 25,916 36,514 -27.17%
-
NP to SH 22,702 19,120 64,936 60,034 74,620 25,916 36,514 -27.17%
-
Tax Rate 25.98% 23.62% -55.73% -46.81% -91.24% 25.19% 18.52% -
Total Cost 1,440,754 1,206,672 1,931,578 2,067,942 2,080,876 2,037,852 1,982,266 -19.17%
-
Net Worth 301,329 299,268 285,885 271,464 266,126 228,894 225,803 21.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 7,199 - - - 7,199 -
Div Payout % - - 11.09% - - - 19.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 301,329 299,268 285,885 271,464 266,126 228,894 225,803 21.23%
NOSH 59,994 59,974 59,998 60,002 60,003 59,990 59,996 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.55% 1.56% 3.25% 2.82% 3.46% 1.26% 1.81% -
ROE 7.53% 6.39% 22.71% 22.12% 28.04% 11.32% 16.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,439.31 2,043.84 3,327.63 3,546.47 3,592.30 3,440.14 3,364.82 -19.31%
EPS 37.84 31.88 108.23 100.05 124.36 43.20 60.86 -27.17%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 5.0226 4.9899 4.7649 4.5242 4.4352 3.8155 3.7636 21.23%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,219.55 1,021.49 1,663.76 1,773.31 1,796.25 1,719.81 1,682.32 -19.31%
EPS 18.92 15.93 54.11 50.03 62.18 21.60 30.43 -27.17%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.5111 2.4939 2.3824 2.2622 2.2177 1.9075 1.8817 21.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.87 2.71 2.86 2.80 2.75 3.02 -
P/RPS 0.12 0.14 0.08 0.08 0.08 0.08 0.09 21.16%
P/EPS 7.93 9.00 2.50 2.86 2.25 6.37 4.96 36.76%
EY 12.61 11.11 39.94 34.98 44.41 15.71 20.15 -26.85%
DY 0.00 0.00 4.43 0.00 0.00 0.00 3.97 -
P/NAPS 0.60 0.58 0.57 0.63 0.63 0.72 0.80 -17.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 25/02/09 12/11/08 29/08/08 29/05/08 28/02/08 -
Price 3.40 3.20 2.79 2.87 2.71 3.00 2.88 -
P/RPS 0.14 0.16 0.08 0.08 0.08 0.09 0.09 34.28%
P/EPS 8.99 10.04 2.58 2.87 2.18 6.94 4.73 53.49%
EY 11.13 9.96 38.79 34.86 45.89 14.40 21.13 -34.80%
DY 0.00 0.00 4.30 0.00 0.00 0.00 4.17 -
P/NAPS 0.68 0.64 0.59 0.63 0.61 0.79 0.77 -7.95%

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