[METROD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 60.34%
YoY- -17.41%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,580,813 2,489,401 2,338,504 2,224,408 1,782,497 1,772,270 1,816,706 26.29%
PBT 21,749 10,716 15,752 29,944 8,666 3,680 5,366 153.56%
Tax -2,418 -3,612 -3,386 -6,112 -2,843 -2,864 -2,710 -7.29%
NP 19,331 7,104 12,366 23,832 5,823 816 2,656 274.20%
-
NP to SH 23,066 15,316 17,458 20,440 12,748 11,881 9,986 74.47%
-
Tax Rate 11.12% 33.71% 21.50% 20.41% 32.81% 77.83% 50.50% -
Total Cost 2,561,482 2,482,297 2,326,138 2,200,576 1,776,674 1,771,454 1,814,050 25.78%
-
Net Worth 426,059 491,963 504,312 509,040 497,255 481,440 483,504 -8.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 31.21% - - - 56.48% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 426,059 491,963 504,312 509,040 497,255 481,440 483,504 -8.06%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.75% 0.29% 0.53% 1.07% 0.33% 0.05% 0.15% -
ROE 5.41% 3.11% 3.46% 4.02% 2.56% 2.47% 2.07% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,150.68 2,074.50 1,948.75 1,853.67 1,485.41 1,476.89 1,513.92 26.29%
EPS 19.22 12.76 14.54 17.04 10.62 9.91 8.32 74.48%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.5505 4.0997 4.2026 4.242 4.1438 4.012 4.0292 -8.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,150.68 2,074.50 1,948.75 1,853.67 1,485.41 1,476.89 1,513.92 26.29%
EPS 19.22 12.76 14.54 17.04 10.62 9.91 8.32 74.48%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.5505 4.0997 4.2026 4.242 4.1438 4.012 4.0292 -8.06%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.75 1.74 1.76 1.75 1.68 1.79 1.80 -
P/RPS 0.08 0.08 0.09 0.09 0.11 0.12 0.12 -23.62%
P/EPS 9.10 13.63 12.10 10.27 15.81 18.08 21.63 -43.76%
EY 10.98 7.34 8.27 9.73 6.32 5.53 4.62 77.80%
DY 3.43 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.49 0.42 0.42 0.41 0.41 0.45 0.45 5.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 28/08/17 31/05/17 28/02/17 24/11/16 24/08/16 -
Price 1.68 1.70 1.70 1.77 1.73 1.78 1.73 -
P/RPS 0.08 0.08 0.09 0.10 0.12 0.12 0.11 -19.08%
P/EPS 8.74 13.32 11.69 10.39 16.28 17.98 20.79 -43.79%
EY 11.44 7.51 8.56 9.62 6.14 5.56 4.81 77.89%
DY 3.57 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.47 0.41 0.40 0.42 0.42 0.44 0.43 6.09%

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