[METROD] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 71.04%
YoY- 97.2%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,325,844 4,039,688 3,609,088 4,146,646 4,324,828 4,645,830 4,653,740 -4.74%
PBT 9,858 13,758 22,612 28,067 18,056 26,208 31,228 -53.60%
Tax 3,158 3,700 -2,336 -2,182 1,552 -2,024 -2,040 -
NP 13,017 17,458 20,276 25,885 19,608 24,184 29,188 -41.59%
-
NP to SH 11,396 9,622 376 17,036 9,960 13,414 16,352 -21.37%
-
Tax Rate -32.03% -26.89% 10.33% 7.77% -8.60% 7.72% 6.53% -
Total Cost 4,312,826 4,022,230 3,588,812 4,120,761 4,305,220 4,621,646 4,624,552 -4.54%
-
Net Worth 426,744 421,871 413,220 412,296 405,216 412,175 409,872 2.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 426,744 421,871 413,220 412,296 405,216 412,175 409,872 2.72%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.30% 0.43% 0.56% 0.62% 0.45% 0.52% 0.63% -
ROE 2.67% 2.28% 0.09% 4.13% 2.46% 3.25% 3.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3,604.87 3,366.41 3,007.57 3,455.54 3,604.02 3,871.53 3,878.12 -4.75%
EPS 9.49 8.02 0.32 14.20 8.31 11.18 13.64 -21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5562 3.5156 3.4435 3.4358 3.3768 3.4348 3.4156 2.72%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3,606.49 3,367.92 3,008.92 3,457.09 3,605.64 3,873.26 3,879.86 -4.74%
EPS 9.50 8.02 0.31 14.20 8.30 11.18 13.63 -21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5578 3.5172 3.445 3.4373 3.3783 3.4363 3.4171 2.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.27 1.24 1.25 1.22 1.20 1.35 1.38 -
P/RPS 0.04 0.04 0.04 0.04 0.03 0.03 0.04 0.00%
P/EPS 13.37 15.46 398.94 8.59 14.46 12.08 10.13 20.30%
EY 7.48 6.47 0.25 11.64 6.92 8.28 9.87 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.36 0.36 0.39 0.40 -6.77%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 28/08/23 30/05/23 28/02/23 25/11/22 30/08/22 30/05/22 -
Price 1.30 1.23 1.30 1.22 1.16 1.24 1.34 -
P/RPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 21.12%
P/EPS 13.69 15.34 414.89 8.59 13.98 11.09 9.83 24.68%
EY 7.31 6.52 0.24 11.64 7.16 9.01 10.17 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.38 0.36 0.34 0.36 0.39 -3.44%

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