[METROD] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.6%
YoY- 12.17%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,867,495 2,872,521 2,782,752 2,686,420 2,580,813 2,489,401 2,338,504 14.52%
PBT 8,557 -3,725 17,460 33,036 21,749 10,716 15,752 -33.34%
Tax -2,364 -3,553 -5,760 -2,040 -2,418 -3,612 -3,386 -21.24%
NP 6,193 -7,278 11,700 30,996 19,331 7,104 12,366 -36.85%
-
NP to SH 9,100 -1,805 13,460 22,928 23,066 15,316 17,458 -35.15%
-
Tax Rate 27.63% - 32.99% 6.18% 11.12% 33.71% 21.50% -
Total Cost 2,861,302 2,879,799 2,771,052 2,655,424 2,561,482 2,482,297 2,326,138 14.75%
-
Net Worth 422,351 408,948 426,815 426,264 426,059 491,963 504,312 -11.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 7,200 - - - 7,200 - - -
Div Payout % 79.12% - - - 31.21% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 422,351 408,948 426,815 426,264 426,059 491,963 504,312 -11.12%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.22% -0.25% 0.42% 1.15% 0.75% 0.29% 0.53% -
ROE 2.15% -0.44% 3.15% 5.38% 5.41% 3.11% 3.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2,389.58 2,393.77 2,318.96 2,238.68 2,150.68 2,074.50 1,948.75 14.52%
EPS 7.58 -1.51 11.22 19.12 19.22 12.76 14.54 -35.14%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.5196 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 -11.12%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2,389.58 2,393.77 2,318.96 2,238.68 2,150.68 2,074.50 1,948.75 14.52%
EPS 7.58 -1.51 11.22 19.12 19.22 12.76 14.54 -35.14%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.5196 3.4079 3.5568 3.5522 3.5505 4.0997 4.2026 -11.12%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.54 1.67 1.64 1.65 1.75 1.74 1.76 -
P/RPS 0.06 0.07 0.07 0.07 0.08 0.08 0.09 -23.62%
P/EPS 20.31 -111.00 14.62 8.64 9.10 13.63 12.10 41.10%
EY 4.92 -0.90 6.84 11.58 10.98 7.34 8.27 -29.19%
DY 3.90 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.44 0.49 0.46 0.46 0.49 0.42 0.42 3.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 19/11/18 27/08/18 22/05/18 27/02/18 24/11/17 28/08/17 -
Price 1.70 1.60 1.75 1.75 1.68 1.70 1.70 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.08 0.09 -15.38%
P/EPS 22.42 -106.35 15.60 9.16 8.74 13.32 11.69 54.18%
EY 4.46 -0.94 6.41 10.92 11.44 7.51 8.56 -35.17%
DY 3.53 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.49 0.47 0.41 0.40 12.88%

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