[METROD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.55%
YoY- -75.06%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,635,418 1,613,892 1,299,845 1,258,052 1,257,994 1,150,068 1,279,885 17.80%
PBT 7,396 6,524 18,010 20,082 18,864 13,180 51,636 -72.72%
Tax -3,828 -4,496 -3,125 -3,416 -2,894 -3,116 -2,577 30.28%
NP 3,568 2,028 14,885 16,666 15,970 10,064 49,059 -82.65%
-
NP to SH 3,568 2,028 14,885 16,666 15,790 10,064 49,059 -82.65%
-
Tax Rate 51.76% 68.91% 17.35% 17.01% 15.34% 23.64% 4.99% -
Total Cost 1,631,850 1,611,864 1,284,960 1,241,385 1,242,024 1,140,004 1,230,826 20.74%
-
Net Worth 386,999 386,484 386,196 382,908 383,759 376,776 374,880 2.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,200 - - - 7,200 -
Div Payout % - - 48.37% - - - 14.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 386,999 386,484 386,196 382,908 383,759 376,776 374,880 2.14%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.22% 0.13% 1.15% 1.32% 1.27% 0.88% 3.83% -
ROE 0.92% 0.52% 3.85% 4.35% 4.11% 2.67% 13.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,362.85 1,344.91 1,083.20 1,048.38 1,048.33 958.39 1,066.57 17.80%
EPS 2.98 1.68 12.40 13.89 13.30 8.40 40.88 -82.63%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.225 3.2207 3.2183 3.1909 3.198 3.1398 3.124 2.14%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,363.46 1,345.51 1,083.69 1,048.85 1,048.80 958.82 1,067.05 17.80%
EPS 2.97 1.69 12.41 13.90 13.16 8.39 40.90 -82.67%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.2264 3.2221 3.2197 3.1923 3.1994 3.1412 3.1254 2.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.00 1.90 1.83 1.80 1.75 1.80 1.76 -
P/RPS 0.15 0.14 0.17 0.17 0.17 0.19 0.17 -8.02%
P/EPS 67.26 112.43 14.75 12.96 13.30 21.46 4.31 527.63%
EY 1.49 0.89 6.78 7.72 7.52 4.66 23.23 -84.05%
DY 0.00 0.00 3.28 0.00 0.00 0.00 3.41 -
P/NAPS 0.62 0.59 0.57 0.56 0.55 0.57 0.56 7.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 21/02/13 -
Price 2.10 2.00 1.92 1.82 1.75 1.79 1.63 -
P/RPS 0.15 0.15 0.18 0.17 0.17 0.19 0.15 0.00%
P/EPS 70.63 118.34 15.48 13.10 13.30 21.34 3.99 582.80%
EY 1.42 0.85 6.46 7.63 7.52 4.69 25.08 -85.33%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.68 -
P/NAPS 0.65 0.62 0.60 0.57 0.55 0.57 0.52 16.08%

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