[METROD] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -12.27%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,782,752 2,686,420 2,580,813 2,489,401 2,338,504 2,224,408 1,782,497 34.68%
PBT 17,460 33,036 21,749 10,716 15,752 29,944 8,666 59.72%
Tax -5,760 -2,040 -2,418 -3,612 -3,386 -6,112 -2,843 60.32%
NP 11,700 30,996 19,331 7,104 12,366 23,832 5,823 59.43%
-
NP to SH 13,460 22,928 23,066 15,316 17,458 20,440 12,748 3.69%
-
Tax Rate 32.99% 6.18% 11.12% 33.71% 21.50% 20.41% 32.81% -
Total Cost 2,771,052 2,655,424 2,561,482 2,482,297 2,326,138 2,200,576 1,776,674 34.59%
-
Net Worth 426,815 426,264 426,059 491,963 504,312 509,040 497,255 -9.70%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 7,200 - - - 7,200 -
Div Payout % - - 31.21% - - - 56.48% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 426,815 426,264 426,059 491,963 504,312 509,040 497,255 -9.70%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.42% 1.15% 0.75% 0.29% 0.53% 1.07% 0.33% -
ROE 3.15% 5.38% 5.41% 3.11% 3.46% 4.02% 2.56% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,318.96 2,238.68 2,150.68 2,074.50 1,948.75 1,853.67 1,485.41 34.68%
EPS 11.22 19.12 19.22 12.76 14.54 17.04 10.62 3.74%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.5568 3.5522 3.5505 4.0997 4.2026 4.242 4.1438 -9.70%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,318.96 2,238.68 2,150.68 2,074.50 1,948.75 1,853.67 1,485.41 34.68%
EPS 11.22 19.12 19.22 12.76 14.54 17.04 10.62 3.74%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 3.5568 3.5522 3.5505 4.0997 4.2026 4.242 4.1438 -9.70%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.65 1.75 1.74 1.76 1.75 1.68 -
P/RPS 0.07 0.07 0.08 0.08 0.09 0.09 0.11 -26.07%
P/EPS 14.62 8.64 9.10 13.63 12.10 10.27 15.81 -5.09%
EY 6.84 11.58 10.98 7.34 8.27 9.73 6.32 5.42%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.57 -
P/NAPS 0.46 0.46 0.49 0.42 0.42 0.41 0.41 7.99%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 22/05/18 27/02/18 24/11/17 28/08/17 31/05/17 28/02/17 -
Price 1.75 1.75 1.68 1.70 1.70 1.77 1.73 -
P/RPS 0.08 0.08 0.08 0.08 0.09 0.10 0.12 -23.74%
P/EPS 15.60 9.16 8.74 13.32 11.69 10.39 16.28 -2.81%
EY 6.41 10.92 11.44 7.51 8.56 9.62 6.14 2.91%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.47 -
P/NAPS 0.49 0.49 0.47 0.41 0.40 0.42 0.42 10.85%

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