[METROD] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.71%
YoY- -47.52%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,944,410 1,959,200 1,751,472 1,553,049 1,527,622 1,463,456 1,225,792 35.97%
PBT 24,922 24,272 21,020 39,875 32,978 30,672 25,032 -0.29%
Tax -24,146 -15,436 -14,900 -5,799 -8,053 -7,970 -5,912 155.29%
NP 776 8,836 6,120 34,076 24,925 22,702 19,120 -88.16%
-
NP to SH 776 8,836 6,120 34,076 24,925 22,702 19,120 -88.16%
-
Tax Rate 96.89% 63.60% 70.88% 14.54% 24.42% 25.98% 23.62% -
Total Cost 1,943,634 1,950,364 1,745,352 1,518,973 1,502,697 1,440,754 1,206,672 37.36%
-
Net Worth 310,409 327,856 323,885 313,824 297,634 301,329 299,268 2.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 21.13% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 310,409 327,856 323,885 313,824 297,634 301,329 299,268 2.46%
NOSH 59,999 60,027 60,000 60,003 59,993 59,994 59,974 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.04% 0.45% 0.35% 2.19% 1.63% 1.55% 1.56% -
ROE 0.25% 2.70% 1.89% 10.86% 8.37% 7.53% 6.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3,240.68 3,263.86 2,919.12 2,588.26 2,546.31 2,439.31 2,043.84 35.93%
EPS 1.29 14.72 10.20 56.79 41.55 37.84 31.88 -88.19%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.1735 5.4618 5.3981 5.2301 4.9611 5.0226 4.9899 2.43%
Adjusted Per Share Value based on latest NOSH - 59,992
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,621.07 1,633.40 1,460.21 1,294.79 1,273.59 1,220.09 1,021.95 35.97%
EPS 0.65 7.37 5.10 28.41 20.78 18.93 15.94 -88.12%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.5879 2.7334 2.7003 2.6164 2.4814 2.5122 2.495 2.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.84 3.65 3.60 3.49 3.45 3.00 2.87 -
P/RPS 0.12 0.11 0.12 0.13 0.14 0.12 0.14 -9.75%
P/EPS 296.91 24.80 35.29 6.15 8.30 7.93 9.00 926.43%
EY 0.34 4.03 2.83 16.27 12.04 12.61 11.11 -90.19%
DY 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.67 0.67 0.70 0.60 0.58 17.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 27/08/09 29/05/09 -
Price 3.55 3.64 3.84 3.99 3.49 3.40 3.20 -
P/RPS 0.11 0.11 0.13 0.15 0.14 0.14 0.16 -22.08%
P/EPS 274.48 24.73 37.65 7.03 8.40 8.99 10.04 805.68%
EY 0.36 4.04 2.66 14.23 11.90 11.13 9.96 -89.04%
DY 0.00 0.00 0.00 3.01 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.71 0.76 0.70 0.68 0.64 5.13%

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