[METROD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -35.99%
YoY- 318.13%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,257,994 1,150,068 1,279,885 1,302,024 1,404,830 1,651,840 2,151,015 -30.08%
PBT 18,864 13,180 51,636 70,284 106,822 204,412 1,142 549.71%
Tax -2,894 -3,116 -2,577 -3,444 -2,394 -7,680 7,228 -
NP 15,970 10,064 49,059 66,840 104,428 196,732 8,370 53.89%
-
NP to SH 15,790 10,064 49,059 66,840 104,428 196,732 8,370 52.73%
-
Tax Rate 15.34% 23.64% 4.99% 4.90% 2.24% 3.76% -632.92% -
Total Cost 1,242,024 1,140,004 1,230,826 1,235,184 1,300,402 1,455,108 2,142,645 -30.50%
-
Net Worth 383,759 376,776 374,880 377,123 386,831 385,487 331,650 10.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,200 - - - 7,201 -
Div Payout % - - 14.68% - - - 86.04% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 383,759 376,776 374,880 377,123 386,831 385,487 331,650 10.22%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,028 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.27% 0.88% 3.83% 5.13% 7.43% 11.91% 0.39% -
ROE 4.11% 2.67% 13.09% 17.72% 27.00% 51.03% 2.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,048.33 958.39 1,066.57 1,085.02 1,170.69 1,376.53 1,792.09 -30.07%
EPS 13.30 8.40 40.88 55.71 87.02 163.96 6.98 53.75%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.198 3.1398 3.124 3.1427 3.2236 3.2124 2.7631 10.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,048.80 958.82 1,067.05 1,085.51 1,171.22 1,377.15 1,793.32 -30.08%
EPS 13.16 8.39 40.90 55.72 87.06 164.02 6.98 52.67%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.1994 3.1412 3.1254 3.1441 3.225 3.2138 2.765 10.22%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.75 1.80 1.76 1.78 1.80 2.00 2.07 -
P/RPS 0.17 0.19 0.17 0.16 0.15 0.15 0.12 26.16%
P/EPS 13.30 21.46 4.31 3.20 2.07 1.22 29.68 -41.46%
EY 7.52 4.66 23.23 31.29 48.35 81.97 3.37 70.84%
DY 0.00 0.00 3.41 0.00 0.00 0.00 2.90 -
P/NAPS 0.55 0.57 0.56 0.57 0.56 0.62 0.75 -18.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 21/02/13 23/11/12 22/08/12 24/05/12 23/02/12 -
Price 1.75 1.79 1.63 1.80 1.90 1.90 2.00 -
P/RPS 0.17 0.19 0.15 0.17 0.16 0.14 0.11 33.70%
P/EPS 13.30 21.34 3.99 3.23 2.18 1.16 28.68 -40.11%
EY 7.52 4.69 25.08 30.94 45.80 86.29 3.49 66.90%
DY 0.00 0.00 3.68 0.00 0.00 0.00 3.00 -
P/NAPS 0.55 0.57 0.52 0.57 0.59 0.59 0.72 -16.44%

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