[METROD] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.04%
YoY- -67.99%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,937,201 1,944,410 1,959,200 1,751,472 1,553,049 1,527,622 1,463,456 20.49%
PBT 33,409 24,922 24,272 21,020 39,875 32,978 30,672 5.84%
Tax -16,690 -24,146 -15,436 -14,900 -5,799 -8,053 -7,970 63.46%
NP 16,719 776 8,836 6,120 34,076 24,925 22,702 -18.40%
-
NP to SH 16,719 776 8,836 6,120 34,076 24,925 22,702 -18.40%
-
Tax Rate 49.96% 96.89% 63.60% 70.88% 14.54% 24.42% 25.98% -
Total Cost 1,920,482 1,943,634 1,950,364 1,745,352 1,518,973 1,502,697 1,440,754 21.05%
-
Net Worth 325,993 310,409 327,856 323,885 313,824 297,634 301,329 5.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 7,200 - - -
Div Payout % - - - - 21.13% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 325,993 310,409 327,856 323,885 313,824 297,634 301,329 5.36%
NOSH 59,989 59,999 60,027 60,000 60,003 59,993 59,994 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.86% 0.04% 0.45% 0.35% 2.19% 1.63% 1.55% -
ROE 5.13% 0.25% 2.70% 1.89% 10.86% 8.37% 7.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3,229.25 3,240.68 3,263.86 2,919.12 2,588.26 2,546.31 2,439.31 20.50%
EPS 27.87 1.29 14.72 10.20 56.79 41.55 37.84 -18.39%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 5.4342 5.1735 5.4618 5.3981 5.2301 4.9611 5.0226 5.37%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,614.33 1,620.34 1,632.67 1,459.56 1,294.21 1,273.02 1,219.55 20.49%
EPS 13.93 0.65 7.36 5.10 28.40 20.77 18.92 -18.41%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.7166 2.5867 2.7321 2.6991 2.6152 2.4803 2.5111 5.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.75 3.84 3.65 3.60 3.49 3.45 3.00 -
P/RPS 0.12 0.12 0.11 0.12 0.13 0.14 0.12 0.00%
P/EPS 13.46 296.91 24.80 35.29 6.15 8.30 7.93 42.15%
EY 7.43 0.34 4.03 2.83 16.27 12.04 12.61 -29.64%
DY 0.00 0.00 0.00 0.00 3.44 0.00 0.00 -
P/NAPS 0.69 0.74 0.67 0.67 0.67 0.70 0.60 9.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 17/08/10 27/05/10 25/02/10 09/11/09 27/08/09 -
Price 3.58 3.55 3.64 3.84 3.99 3.49 3.40 -
P/RPS 0.11 0.11 0.11 0.13 0.15 0.14 0.14 -14.81%
P/EPS 12.85 274.48 24.73 37.65 7.03 8.40 8.99 26.80%
EY 7.78 0.36 4.04 2.66 14.23 11.90 11.13 -21.18%
DY 0.00 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 0.66 0.69 0.67 0.71 0.76 0.70 0.68 -1.96%

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