[METROD] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.69%
YoY- -69.66%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,698,805 1,635,418 1,613,892 1,299,845 1,258,052 1,257,994 1,150,068 29.67%
PBT 15,197 7,396 6,524 18,010 20,082 18,864 13,180 9.94%
Tax -4,774 -3,828 -4,496 -3,125 -3,416 -2,894 -3,116 32.86%
NP 10,422 3,568 2,028 14,885 16,666 15,970 10,064 2.35%
-
NP to SH 10,422 3,568 2,028 14,885 16,666 15,790 10,064 2.35%
-
Tax Rate 31.41% 51.76% 68.91% 17.35% 17.01% 15.34% 23.64% -
Total Cost 1,688,382 1,631,850 1,611,864 1,284,960 1,241,385 1,242,024 1,140,004 29.89%
-
Net Worth 384,371 386,999 386,484 386,196 382,908 383,759 376,776 1.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 7,200 - - - -
Div Payout % - - - 48.37% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 384,371 386,999 386,484 386,196 382,908 383,759 376,776 1.33%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.61% 0.22% 0.13% 1.15% 1.32% 1.27% 0.88% -
ROE 2.71% 0.92% 0.52% 3.85% 4.35% 4.11% 2.67% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,415.67 1,362.85 1,344.91 1,083.20 1,048.38 1,048.33 958.39 29.67%
EPS 8.68 2.98 1.68 12.40 13.89 13.30 8.40 2.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.2031 3.225 3.2207 3.2183 3.1909 3.198 3.1398 1.33%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,415.67 1,362.85 1,344.91 1,083.20 1,048.38 1,048.33 958.39 29.67%
EPS 8.68 2.98 1.68 12.40 13.89 13.30 8.40 2.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.2031 3.225 3.2207 3.2183 3.1909 3.198 3.1398 1.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.00 2.00 1.90 1.83 1.80 1.75 1.80 -
P/RPS 0.14 0.15 0.14 0.17 0.17 0.17 0.19 -18.40%
P/EPS 23.03 67.26 112.43 14.75 12.96 13.30 21.46 4.81%
EY 4.34 1.49 0.89 6.78 7.72 7.52 4.66 -4.62%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.59 0.57 0.56 0.55 0.57 5.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 29/05/14 28/02/14 25/11/13 29/08/13 23/05/13 -
Price 1.95 2.10 2.00 1.92 1.82 1.75 1.79 -
P/RPS 0.14 0.15 0.15 0.18 0.17 0.17 0.19 -18.40%
P/EPS 22.45 70.63 118.34 15.48 13.10 13.30 21.34 3.43%
EY 4.45 1.42 0.85 6.46 7.63 7.52 4.69 -3.43%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.62 0.60 0.57 0.55 0.57 4.62%

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